Terraced
M6
2 beds
2 baths
New Herbert Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£16,753
↗ 31%After 5 Years
Change In Property Value
£48,283
↗ 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 | £11,028 | £11,193 | £11,361 | £11,645 | £11,936 | £57,165 |
| Total Expenses | £7,233 | £7,262 | £7,290 | £7,328 | £7,368 | £36,482 |
| Profit Before Tax | £3,795 | £3,931 | £4,072 | £4,317 | £4,568 | £20,683 |
| Profit After Tax | £3,074 | £3,184 | £3,298 | £3,497 | £3,700 | £16,753 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £8,324 | £13,098 | £14,708 | £15,591 | £13,315 | £65,036 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 16% | 24% | 27% | 29% | 25% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change