Terraced M6 2 beds 1 bath

Wychbury Street, Salford M6

North West, England · M6

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£9,767

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£38,638

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£7,397	£7,423	£7,457	£7,493	£7,534	£37,303
Profit Before Tax	£2,059	£2,175	£2,381	£2,591	£2,852	£12,058
Profit After Tax	£1,668	£1,762	£1,928	£2,099	£2,311	£9,767
Change In Property Value	£4,500	£4,635	£8,752	£10,073	£10,678	£38,638
Net Return	£6,168	£6,397	£10,681	£12,172	£12,988	£48,406
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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