Flat
M6
3 beds
1 bath
Odessa Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£12,208
↗ 14%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
97%
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 | £17,676 | £17,941 | £18,390 | £18,849 | £19,415 | £92,271 |
| Total Expenses | £15,273 | £15,346 | £15,434 | £15,524 | £15,623 | £77,199 |
| Profit Before Tax | £2,403 | £2,595 | £2,956 | £3,326 | £3,792 | £15,072 |
| Profit After Tax | £1,946 | £2,102 | £2,394 | £2,694 | £3,072 | £12,208 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £10,646 | £11,063 | £19,316 | £22,169 | £23,715 | £86,909 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change