Terraced
M6
3 beds
1 bath
Lyndhurst Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£18,908
↗ 32%After 5 Years
Change In Property Value
£53,801
↗ 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 | £12,288 | £12,472 | £12,659 | £12,976 | £13,300 | £63,696 |
| Total Expenses | £8,003 | £8,034 | £8,063 | £8,105 | £8,148 | £40,353 |
| Profit Before Tax | £4,285 | £4,438 | £4,597 | £4,871 | £5,152 | £23,343 |
| Profit After Tax | £3,471 | £3,595 | £3,723 | £3,945 | £4,173 | £18,908 |
| Change In Property Value | £5,850 | £11,047 | £12,714 | £13,477 | £10,714 | £53,801 |
| Net Return | £9,321 | £14,642 | £16,437 | £17,422 | £14,887 | £72,709 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 25% | 28% | 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