Semi Detached M6 3 beds 2 baths

Whit Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£32,445

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£85,530

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,836	£20,134	£20,436	£20,946	£21,470	£102,822
Total Expenses	£12,458	£12,500	£12,541	£12,602	£12,665	£62,766
Profit Before Tax	£7,378	£7,633	£7,895	£8,344	£8,805	£40,056
Profit After Tax	£5,976	£6,183	£6,395	£6,759	£7,132	£32,445
Change In Property Value	£9,300	£17,562	£20,212	£21,424	£17,032	£85,530
Net Return	£15,276	£23,745	£26,607	£28,183	£24,164	£117,975
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	16%	24%	27%	29%	25%	122%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change