Flat
M6
3 beds
2 baths
Voltaire Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£11,486
↗ 13%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
97%
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 | £17,064 | £17,320 | £17,753 | £18,197 | £18,743 | £89,076 |
| Total Expenses | £14,815 | £14,887 | £14,973 | £15,062 | £15,159 | £74,896 |
| Profit Before Tax | £2,249 | £2,433 | £2,780 | £3,135 | £3,584 | £14,180 |
| Profit After Tax | £1,821 | £1,971 | £2,252 | £2,540 | £2,903 | £11,486 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £10,221 | £10,623 | £18,589 | £21,343 | £22,835 | £83,611 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change