Flat
M6
3 beds
2 baths
Elm Tree Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£21,441
↗ 25%After 5 Years
Change In Property Value
£72,125
↗ 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 | £19,680 | £19,975 | £20,475 | £20,986 | £21,616 | £102,732 |
| Total Expenses | £15,077 | £15,153 | £15,245 | £15,340 | £15,446 | £76,261 |
| Profit Before Tax | £4,603 | £4,823 | £5,229 | £5,646 | £6,170 | £26,471 |
| Profit After Tax | £3,728 | £3,906 | £4,236 | £4,573 | £4,998 | £21,441 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £12,128 | £12,558 | £20,573 | £23,377 | £24,929 | £93,566 |
| 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