Terraced
M6
4 beds
2 baths
Jones Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£25,901
↗ 33%After 5 Years
Change In Property Value
£71,735
↗ 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 | £16,380 | £16,626 | £16,875 | £17,297 | £17,729 | £84,907 |
| Total Expenses | £10,504 | £10,541 | £10,576 | £10,628 | £10,682 | £52,931 |
| Profit Before Tax | £5,877 | £6,085 | £6,299 | £6,669 | £7,047 | £31,977 |
| Profit After Tax | £4,760 | £4,929 | £5,102 | £5,402 | £5,708 | £25,901 |
| Change In Property Value | £7,800 | £14,729 | £16,952 | £17,969 | £14,285 | £71,735 |
| Net Return | £12,560 | £19,658 | £22,054 | £23,370 | £19,993 | £97,636 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 123% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change