Terraced M6 2 beds 1 bath

Laburnum Street, Salford M6

North West, England · M6

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£18,381

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£52,422

↗ 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	£11,976	£12,156	£12,338	£12,646	£12,963	£62,079
Total Expenses	£7,811	£7,841	£7,870	£7,911	£7,953	£39,386
Profit Before Tax	£4,165	£4,314	£4,468	£4,735	£5,009	£22,692
Profit After Tax	£3,374	£3,495	£3,619	£3,836	£4,057	£18,381
Change In Property Value	£5,700	£10,764	£12,388	£13,131	£10,439	£52,422
Net Return	£9,074	£14,258	£16,007	£16,967	£14,497	£70,802
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	25%	28%	29%	25%	122%

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