Flat
M6
2 beds
2 baths
Shergar Way, Salford M6
North West, England · M6
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£13,915
↗ 17%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
101%
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 | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £14,440 | £14,512 | £14,599 | £14,688 | £14,786 | £73,025 |
| Profit Before Tax | £2,840 | £3,027 | £3,379 | £3,739 | £4,194 | £17,179 |
| Profit After Tax | £2,300 | £2,452 | £2,737 | £3,029 | £3,397 | £13,915 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £10,400 | £10,795 | £18,491 | £21,161 | £22,617 | £83,464 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change