Detached
M6
4 beds
2 baths
Weylands Grove, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£21,884
↗ 17%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,196 | £23,544 | £24,133 | £24,736 | £25,478 | £121,086 |
| Total Expenses | £18,690 | £18,736 | £18,805 | £18,877 | £18,962 | £94,069 |
| Profit Before Tax | £4,506 | £4,808 | £5,327 | £5,859 | £6,516 | £27,017 |
| Profit After Tax | £3,650 | £3,895 | £4,315 | £4,746 | £5,278 | £21,884 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £15,650 | £16,255 | £27,655 | £31,608 | £33,752 | £124,919 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change