Flat
M6
2 beds
1 bath
Norbury Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£7,579
↗ 16%After 5 Years
Change In Property Value
£38,638
↗ 26%After 5 Years
Return On Investment
100%
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 | £10,548 | £10,706 | £10,974 | £11,248 | £11,586 | £55,062 |
| Total Expenses | £9,006 | £9,068 | £9,138 | £9,209 | £9,285 | £45,706 |
| Profit Before Tax | £1,542 | £1,638 | £1,836 | £2,039 | £2,300 | £9,356 |
| Profit After Tax | £1,249 | £1,327 | £1,487 | £1,652 | £1,863 | £7,579 |
| Change In Property Value | £4,500 | £4,635 | £8,752 | £10,073 | £10,678 | £38,638 |
| Net Return | £5,749 | £5,962 | £10,240 | £11,725 | £12,541 | £46,217 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change