Semi Detached
M6
2 beds
1 bath
Hexon Close, Salford M6
North West, England · M6
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£17,344
↗ 24%After 5 Years
Change In Property Value
£60,533
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,036 | £15,262 | £15,643 | £16,034 | £16,515 | £78,490 |
| Total Expenses | £11,327 | £11,361 | £11,410 | £11,460 | £11,519 | £57,078 |
| Profit Before Tax | £3,709 | £3,900 | £4,233 | £4,574 | £4,996 | £21,412 |
| Profit After Tax | £3,004 | £3,159 | £3,429 | £3,705 | £4,047 | £17,344 |
| Change In Property Value | £7,050 | £7,262 | £13,712 | £15,781 | £16,728 | £60,533 |
| Net Return | £10,054 | £10,421 | £17,141 | £19,486 | £20,775 | £77,877 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change