Flat
M6
2 beds
1 bath
Grange Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£12,358
↗ 21%After 5 Years
Change In Property Value
£50,230
↗ 26%After 5 Years
Return On Investment
105%
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 | £13,704 | £13,910 | £14,257 | £14,614 | £15,052 | £71,537 |
| Total Expenses | £11,107 | £11,174 | £11,251 | £11,331 | £11,417 | £56,280 |
| Profit Before Tax | £2,597 | £2,736 | £3,006 | £3,283 | £3,635 | £15,257 |
| Profit After Tax | £2,104 | £2,216 | £2,435 | £2,659 | £2,944 | £12,358 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £7,954 | £8,242 | £13,813 | £15,754 | £16,825 | £62,588 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change