Flat
M6
2 beds
2 baths
Romney Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£10,750
↗ 20%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
104%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,648 | £12,838 | £13,159 | £13,488 | £13,892 | £66,024 |
| Total Expenses | £10,406 | £10,471 | £10,546 | £10,623 | £10,706 | £52,753 |
| Profit Before Tax | £2,242 | £2,366 | £2,612 | £2,865 | £3,186 | £13,271 |
| Profit After Tax | £1,816 | £1,917 | £2,116 | £2,320 | £2,581 | £10,750 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,216 | £7,479 | £12,619 | £14,408 | £15,394 | £57,116 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change