Flat M6 3 beds 1 bath

Graham Road, Salford M6

North West, England · M6

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£17,183

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£13,209	£13,281	£13,366	£13,454	£13,551	£66,861
Profit Before Tax	£3,663	£3,845	£4,187	£4,538	£4,981	£21,213
Profit After Tax	£2,967	£3,114	£3,391	£3,676	£4,035	£17,183
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£10,167	£10,530	£17,395	£19,793	£21,119	£79,004
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	29%	108%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change