Detached M6 3 beds 1 bath

Orient Road, Salford M6

North West, England · M6

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£19,790

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,168	£21,486	£22,023	£22,573	£23,250	£110,500
Total Expenses	£17,098	£17,141	£17,206	£17,272	£17,350	£86,068
Profit Before Tax	£4,070	£4,344	£4,817	£5,301	£5,900	£24,432
Profit After Tax	£3,297	£3,519	£3,902	£4,294	£4,779	£19,790
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£14,247	£14,797	£25,199	£28,806	£30,761	£113,810
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	22%	25%	26%	98%

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