Detached M6 3 beds 2 baths

Lancaster Road, Salford M6

North West, England · M6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£23,392

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 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	£24,648	£25,018	£25,643	£26,284	£27,073	£128,666
Total Expenses	£19,827	£19,875	£19,948	£20,024	£20,113	£99,787
Profit Before Tax	£4,821	£5,143	£5,695	£6,261	£6,960	£28,879
Profit After Tax	£3,905	£4,165	£4,613	£5,071	£5,637	£23,392
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£16,655	£17,298	£29,411	£33,612	£35,891	£132,867
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	21%	24%	26%	97%

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