Flat
M6
0 beds
1 bath
Gardner Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£36,685First YearProfit From Rental Income
£5,033
↗ 14%After 5 Years
Change In Property Value
£30,640
↗ 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 | £7,576 | £7,635 | £7,700 | £7,766 | £7,836 | £38,513 |
| Profit Before Tax | £992 | £1,062 | £1,214 | £1,371 | £1,575 | £6,214 |
| Profit After Tax | £803 | £860 | £984 | £1,110 | £1,276 | £5,033 |
| Change In Property Value | £3,569 | £3,676 | £6,941 | £7,988 | £8,467 | £30,640 |
| Net Return | £4,372 | £4,535 | £7,924 | £9,099 | £9,743 | £35,673 |
| 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