Flat
M6
0 beds
1 bath
Frederick Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£36,700First YearProfit From Rental Income
£5,025
↗ 14%After 5 Years
Change In Property Value
£30,653
↗ 26%After 5 Years
Return On Investment
97%
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 | £8,568 | £8,697 | £8,914 | £9,137 | £9,411 | £44,726 |
| Total Expenses | £7,578 | £7,637 | £7,702 | £7,768 | £7,838 | £38,523 |
| Profit Before Tax | £990 | £1,060 | £1,212 | £1,369 | £1,573 | £6,204 |
| Profit After Tax | £802 | £858 | £982 | £1,109 | £1,274 | £5,025 |
| Change In Property Value | £3,570 | £3,677 | £6,944 | £7,991 | £8,471 | £30,653 |
| Net Return | £4,372 | £4,535 | £7,926 | £9,100 | £9,745 | £35,678 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change