Terraced M6 3 beds 1 bath

Liverpool Street, Salford M6

North West, England · M6

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,691

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£63,458

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,713	£14,934	£15,307	£15,690	£75,141
Total Expenses	£9,350	£9,384	£9,416	£9,464	£9,513	£47,128
Profit Before Tax	£5,146	£5,329	£5,518	£5,843	£6,177	£28,014
Profit After Tax	£4,168	£4,317	£4,469	£4,733	£5,003	£22,691
Change In Property Value	£6,900	£13,030	£14,996	£15,896	£12,637	£63,458
Net Return	£11,068	£17,346	£19,465	£20,629	£17,640	£86,149
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

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