Flat M6 4 beds 2 baths

Jones Street, Salford M6

North West, England · M6

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£19,312

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

109%

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	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£14,143	£14,217	£14,306	£14,397	£14,498	£71,561
Profit Before Tax	£4,133	£4,334	£4,708	£5,092	£5,576	£23,842
Profit After Tax	£3,348	£3,510	£3,814	£4,125	£4,516	£19,312
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£11,148	£11,544	£18,984	£21,585	£23,024	£86,285
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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