Flat
M6
3 beds
1 bath
Sumner Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,251
↗ 25%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
108%
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 | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £16,003 | £16,080 | £16,176 | £16,275 | £16,385 | £80,918 |
| Profit Before Tax | £4,998 | £5,235 | £5,672 | £6,119 | £6,681 | £28,705 |
| Profit After Tax | £4,048 | £4,240 | £4,594 | £4,957 | £5,412 | £23,251 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £13,048 | £13,510 | £22,099 | £25,103 | £26,767 | £100,527 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change