Terraced
M6
2 beds
1 bath
Horsham Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£12,500
↗ 22%After 5 Years
Change In Property Value
£47,654
↗ 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 | £11,652 | £11,827 | £12,122 | £12,426 | £12,798 | £60,825 |
| Total Expenses | £9,005 | £9,034 | £9,074 | £9,116 | £9,164 | £45,393 |
| Profit Before Tax | £2,647 | £2,793 | £3,048 | £3,310 | £3,635 | £15,432 |
| Profit After Tax | £2,144 | £2,262 | £2,469 | £2,681 | £2,944 | £12,500 |
| Change In Property Value | £5,550 | £5,717 | £10,795 | £12,424 | £13,169 | £47,654 |
| Net Return | £7,694 | £7,979 | £13,264 | £15,105 | £16,113 | £60,154 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 29% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change