Flat
M6
3 beds
1 bath
Trenant Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£14,667
↗ 14%After 5 Years
Change In Property Value
£83,716
↗ 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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £16,874 | £16,950 | £17,043 | £17,139 | £17,245 | £85,251 |
| Profit Before Tax | £2,926 | £3,147 | £3,556 | £3,976 | £4,503 | £18,108 |
| Profit After Tax | £2,370 | £2,549 | £2,880 | £3,220 | £3,648 | £14,667 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £12,120 | £12,592 | £21,844 | £25,046 | £26,782 | £98,384 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change