Semi Detached
M6
3 beds
2 baths
Elm Tree Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£29,099
↗ 34%After 5 Years
Change In Property Value
£77,253
↗ 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 | £17,916 | £18,185 | £18,458 | £18,919 | £19,392 | £92,869 |
| Total Expenses | £11,301 | £11,340 | £11,378 | £11,434 | £11,492 | £56,944 |
| Profit Before Tax | £6,615 | £6,845 | £7,080 | £7,485 | £7,900 | £35,925 |
| Profit After Tax | £5,358 | £5,544 | £5,735 | £6,063 | £6,399 | £29,099 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £13,758 | £21,406 | £23,991 | £25,414 | £21,783 | £106,352 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| 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