Flat
M6
1 bed
1 bath
Mark Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£8,323
↗ 24%After 5 Years
Change In Property Value
£28,335
↗ 26%After 5 Years
Return On Investment
108%
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 | £7,920 | £8,039 | £8,240 | £8,446 | £8,699 | £41,343 |
| Total Expenses | £6,135 | £6,170 | £6,211 | £6,253 | £6,299 | £31,068 |
| Profit Before Tax | £1,785 | £1,869 | £2,029 | £2,193 | £2,400 | £10,276 |
| Profit After Tax | £1,446 | £1,514 | £1,643 | £1,776 | £1,944 | £8,323 |
| Change In Property Value | £3,300 | £3,399 | £6,418 | £7,387 | £7,830 | £28,335 |
| Net Return | £4,746 | £4,913 | £8,062 | £9,163 | £9,774 | £36,658 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change