Semi Detached
M6
3 beds
1 bath
Margrove Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£27,999
↗ 34%After 5 Years
Change In Property Value
£74,494
↗ 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 | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £10,915 | £10,954 | £10,990 | £11,045 | £11,101 | £55,006 |
| Profit Before Tax | £6,365 | £6,586 | £6,812 | £7,202 | £7,602 | £34,567 |
| Profit After Tax | £5,155 | £5,334 | £5,518 | £5,834 | £6,158 | £27,999 |
| Change In Property Value | £8,100 | £15,296 | £17,604 | £18,660 | £14,835 | £74,494 |
| Net Return | £13,255 | £20,630 | £23,121 | £24,494 | £20,992 | £102,493 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 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