Terraced M6 2 beds 1 bath

Romney Street, Salford M6

North West, England · M6

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£16,226

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£46,904

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,040	£11,316	£11,599	£55,547
Total Expenses	£7,041	£7,070	£7,096	£7,135	£7,173	£35,516
Profit Before Tax	£3,675	£3,807	£3,943	£4,181	£4,425	£20,031
Profit After Tax	£2,976	£3,084	£3,194	£3,387	£3,584	£16,226
Change In Property Value	£5,100	£9,631	£11,084	£11,749	£9,340	£46,904
Net Return	£8,076	£12,714	£14,278	£15,136	£12,925	£63,129
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	24%	27%	29%	25%	121%

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