Terraced
M6
2 beds
2 baths
New Herbert Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£11,732
↗ 22%After 5 Years
Change In Property Value
£45,078
↗ 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 | £11,028 | £11,193 | £11,473 | £11,760 | £12,113 | £57,568 |
| Total Expenses | £8,546 | £8,574 | £8,613 | £8,652 | £8,698 | £43,083 |
| Profit Before Tax | £2,482 | £2,619 | £2,861 | £3,108 | £3,415 | £14,484 |
| Profit After Tax | £2,010 | £2,122 | £2,317 | £2,517 | £2,766 | £11,732 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,260 | £7,529 | £12,528 | £14,269 | £15,223 | £56,810 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change