Flat
M6
6 beds
2 baths
Eccles Old Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£28,927
↗ 17%After 5 Years
Change In Property Value
£135,234
↗ 26%After 5 Years
Return On Investment
95%
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 | £31,992 | £32,472 | £33,284 | £34,116 | £35,139 | £167,003 |
| Total Expenses | £26,029 | £26,123 | £26,247 | £26,374 | £26,519 | £131,290 |
| Profit Before Tax | £5,963 | £6,349 | £7,037 | £7,742 | £8,620 | £35,712 |
| Profit After Tax | £4,830 | £5,143 | £5,700 | £6,271 | £6,983 | £28,927 |
| Change In Property Value | £15,750 | £16,223 | £30,633 | £35,256 | £37,372 | £135,234 |
| Net Return | £20,580 | £21,365 | £36,333 | £41,527 | £44,354 | £164,161 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change