Flat
M6
3 beds
1 bath
Venesta Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£18,232
↗ 15%After 5 Years
Change In Property Value
£96,596
↗ 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 | £22,848 | £23,191 | £23,770 | £24,365 | £25,096 | £119,270 |
| Total Expenses | £19,163 | £19,243 | £19,344 | £19,447 | £19,563 | £96,761 |
| Profit Before Tax | £3,685 | £3,948 | £4,426 | £4,917 | £5,533 | £22,509 |
| Profit After Tax | £2,985 | £3,197 | £3,585 | £3,983 | £4,481 | £18,232 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £14,235 | £14,785 | £25,466 | £29,166 | £31,175 | £114,828 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| 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