Semi Detached M6 3 beds 1 bath

St. Georges Crescent, Salford M6

North West, England · M6

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£27,717

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£92,732

↗ 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	£23,040	£23,386	£23,970	£24,569	£25,307	£120,272
Total Expenses	£17,087	£17,133	£17,202	£17,273	£17,358	£86,053
Profit Before Tax	£5,953	£6,253	£6,768	£7,296	£7,949	£34,219
Profit After Tax	£4,822	£5,065	£5,482	£5,910	£6,439	£27,717
Change In Property Value	£10,800	£11,124	£21,006	£24,176	£25,626	£92,732
Net Return	£15,622	£16,189	£26,488	£30,086	£32,065	£120,449
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	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