Flat M6 2 beds 1 bath

Laburnum Street, Chimney Pot Park, Salford M6

North West, England · M6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£8,130

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

98%

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	£12,804	£12,996	£13,321	£13,654	£14,064	£66,839
Total Expenses	£11,215	£11,281	£11,356	£11,433	£11,517	£56,802
Profit Before Tax	£1,589	£1,715	£1,965	£2,221	£2,547	£10,036
Profit After Tax	£1,287	£1,390	£1,592	£1,799	£2,063	£8,130
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£7,287	£7,570	£13,261	£15,230	£16,300	£59,647
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	98%

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