Flat
M6
4 beds
1 bath
Rivington Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£27,077
↗ 17%After 5 Years
Change In Property Value
£128,537
↗ 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 | £30,408 | £30,864 | £31,636 | £32,427 | £33,399 | £158,734 |
| Total Expenses | £24,839 | £24,930 | £25,050 | £25,173 | £25,313 | £125,306 |
| Profit Before Tax | £5,569 | £5,934 | £6,585 | £7,253 | £8,086 | £33,428 |
| Profit After Tax | £4,511 | £4,806 | £5,334 | £5,875 | £6,550 | £27,077 |
| Change In Property Value | £14,970 | £15,419 | £29,116 | £33,510 | £35,521 | £128,537 |
| Net Return | £19,481 | £20,226 | £34,451 | £39,386 | £42,071 | £155,614 |
| 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