Flat M6 3 beds 1 bath

Glenfyne Road, Salford M6

North West, England · M6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£22,529

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 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	£20,388	£20,694	£21,211	£21,741	£22,394	£106,428
Total Expenses	£15,545	£15,621	£15,716	£15,813	£15,921	£78,615
Profit Before Tax	£4,843	£5,073	£5,495	£5,929	£6,473	£27,813
Profit After Tax	£3,923	£4,109	£4,451	£4,802	£5,243	£22,529
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,623	£13,070	£21,373	£24,277	£25,887	£97,229
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	15%	24%	27%	29%	108%

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