Terraced M6 2 beds 2 baths

Romney Street, Salford M6

North West, England · M6

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£17,280

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£49,663

↗ 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	£11,340	£11,510	£11,683	£11,975	£12,274	£58,782
Total Expenses	£7,426	£7,455	£7,483	£7,522	£7,563	£37,448
Profit Before Tax	£3,915	£4,055	£4,200	£4,453	£4,711	£21,334
Profit After Tax	£3,171	£3,285	£3,402	£3,607	£3,816	£17,280
Change In Property Value	£5,400	£10,197	£11,736	£12,440	£9,890	£49,663
Net Return	£8,571	£13,482	£15,138	£16,047	£13,706	£66,943
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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