Flat M6 2 beds 1 bath

61 Resevoir Street, Salford M6

North West, England · M6

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£7,270

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

97%

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	£12,156	£12,338	£12,647	£12,963	£13,352	£63,456
Total Expenses	£10,754	£10,818	£10,892	£10,967	£11,049	£54,480
Profit Before Tax	£1,402	£1,520	£1,755	£1,996	£2,303	£8,976
Profit After Tax	£1,136	£1,231	£1,421	£1,616	£1,865	£7,270
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,836	£7,102	£12,508	£14,376	£15,390	£56,212
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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