Detached
M6
5 beds
3 baths
Light Oaks Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£35,414
↗ 17%After 5 Years
Change In Property Value
£160,993
↗ 26%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,252 | £36,796 | £37,716 | £38,659 | £39,818 | £189,240 |
| Total Expenses | £28,922 | £28,988 | £29,091 | £29,196 | £29,323 | £145,519 |
| Profit Before Tax | £7,330 | £7,808 | £8,625 | £9,463 | £10,496 | £43,721 |
| Profit After Tax | £5,937 | £6,324 | £6,986 | £7,665 | £8,502 | £35,414 |
| Change In Property Value | £18,750 | £19,313 | £36,468 | £41,972 | £44,490 | £160,993 |
| Net Return | £24,687 | £25,637 | £43,455 | £49,637 | £52,992 | £196,407 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 26% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change