Flat
M6
3 beds
3 baths
Britannia Street, Salford, Lancashire M6
North West, England · M6
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£23,050
↗ 25%After 5 Years
Change In Property Value
£75,989
↗ 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 | £20,736 | £21,047 | £21,573 | £22,113 | £22,776 | £108,245 |
| Total Expenses | £15,778 | £15,855 | £15,950 | £16,048 | £16,157 | £79,788 |
| Profit Before Tax | £4,958 | £5,192 | £5,623 | £6,064 | £6,619 | £28,456 |
| Profit After Tax | £4,016 | £4,206 | £4,554 | £4,912 | £5,361 | £23,050 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £12,866 | £13,321 | £21,768 | £24,723 | £26,361 | £99,038 |
| 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