Terraced
M6
2 beds
2 baths
Jubilee Street, Salford, Greater Manchester M6
North West, England · M6
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£16,860
↗ 23%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,120 | £15,347 | £15,730 | £16,124 | £16,607 | £78,928 |
| Total Expenses | £11,534 | £11,568 | £11,617 | £11,668 | £11,727 | £58,114 |
| Profit Before Tax | £3,586 | £3,779 | £4,113 | £4,456 | £4,881 | £20,815 |
| Profit After Tax | £2,905 | £3,061 | £3,332 | £3,609 | £3,953 | £16,860 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,105 | £10,477 | £17,336 | £19,727 | £21,038 | £78,681 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change