Flat
M6
3 beds
3 baths
Stan Mellor Close, Salford M6
North West, England · M6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,571
↗ 25%After 5 Years
Change In Property Value
£77,277
↗ 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 | £21,084 | £21,400 | £21,935 | £22,484 | £23,158 | £110,061 |
| Total Expenses | £16,011 | £16,089 | £16,185 | £16,284 | £16,394 | £80,962 |
| Profit Before Tax | £5,073 | £5,312 | £5,750 | £6,200 | £6,764 | £29,099 |
| Profit After Tax | £4,109 | £4,303 | £4,658 | £5,022 | £5,479 | £23,571 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £13,109 | £13,573 | £22,163 | £25,168 | £26,834 | £100,847 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 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