Flat M6 4 beds 3 baths

Langshaw Street, Salford M6

North West, England · M6

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£20,015

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

96%

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	£24,372	£24,738	£25,356	£25,990	£26,770	£127,225
Total Expenses	£20,307	£20,390	£20,495	£20,602	£20,722	£102,516
Profit Before Tax	£4,065	£4,348	£4,861	£5,388	£6,047	£24,709
Profit After Tax	£3,292	£3,522	£3,938	£4,364	£4,898	£20,015
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£15,292	£15,882	£27,278	£31,226	£33,372	£123,050
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	12%	12%	21%	24%	26%	96%

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