Terraced M6 2 beds 2 baths

Keswick Grove, Salford M6

North West, England · M6

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£11,349

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,716	£10,877	£11,149	£11,427	£11,770	£55,939
Total Expenses	£8,316	£8,344	£8,382	£8,421	£8,466	£41,928
Profit Before Tax	£2,400	£2,533	£2,767	£3,007	£3,305	£14,011
Profit After Tax	£1,944	£2,052	£2,241	£2,435	£2,677	£11,349
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,044	£7,305	£12,161	£13,852	£14,778	£55,139
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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