Flat M6 4 beds 2 baths

Oxford Road, Salford M6

North West, England · M6

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£17,894

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£95,308

↗ 26%After 5 Years

Return On Investment

96%

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	£22,548	£22,886	£23,458	£24,045	£24,766	£117,704
Total Expenses	£18,935	£19,014	£19,115	£19,217	£19,332	£95,612
Profit Before Tax	£3,613	£3,872	£4,344	£4,828	£5,434	£22,091
Profit After Tax	£2,927	£3,136	£3,519	£3,910	£4,402	£17,894
Change In Property Value	£11,100	£11,433	£21,589	£24,847	£26,338	£95,308
Net Return	£14,027	£14,569	£25,108	£28,758	£30,740	£113,202
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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