Flat M6 2 beds 2 baths

Chaseley Road, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£18,600

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£64,397

↗ 26%After 5 Years

Return On Investment

109%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£14,019	£14,099	£14,194	£14,291	£14,398	£71,000
Profit Before Tax	£3,981	£4,171	£4,533	£4,904	£5,373	£22,963
Profit After Tax	£3,225	£3,379	£3,672	£3,972	£4,352	£18,600
Change In Property Value	£7,500	£7,725	£14,587	£16,789	£17,796	£64,397
Net Return	£10,725	£11,104	£18,259	£20,761	£22,148	£82,997
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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