Flat M6 3 beds 1 bath

Guildford Road, Salford M6

North West, England · M6

Initial Investment

First Year

£56,350First Year

Profit From Rental Income

After 5 Years

£4,821

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£47,525

↗ 26%After 5 Years

Return On Investment

93%

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	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£10,448	£10,511	£10,583	£10,656	£10,734	£52,932
Profit Before Tax	£832	£938	£1,153	£1,373	£1,655	£5,951
Profit After Tax	£674	£760	£934	£1,112	£1,341	£4,821
Change In Property Value	£5,535	£5,701	£10,765	£12,390	£13,133	£47,525
Net Return	£6,209	£6,461	£11,699	£13,502	£14,474	£52,346
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	11%	11%	21%	24%	26%	93%

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