Detached
M6
3 beds
1 bath
Moorville Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£32,541
↗ 26%After 5 Years
Change In Property Value
£107,602
↗ 28%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,620 | £22,959 | £23,304 | £23,886 | £24,483 | £117,253 |
| Total Expenses | £15,310 | £15,357 | £15,401 | £15,470 | £15,540 | £77,079 |
| Profit Before Tax | £7,310 | £7,603 | £7,902 | £8,416 | £8,943 | £40,174 |
| Profit After Tax | £5,921 | £6,158 | £6,401 | £6,817 | £7,244 | £32,541 |
| Change In Property Value | £11,700 | £22,094 | £25,428 | £26,953 | £21,428 | £107,602 |
| Net Return | £17,621 | £28,252 | £31,828 | £33,770 | £28,672 | £140,143 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 23% | 25% | 27% | 23% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change