Semi Detached
M6
4 beds
2 baths
Oxford Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£28,531
↗ 24%After 5 Years
Change In Property Value
£95,308
↗ 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 | £23,676 | £24,031 | £24,632 | £25,248 | £26,005 | £123,592 |
| Total Expenses | £17,547 | £17,594 | £17,665 | £17,738 | £17,824 | £88,369 |
| Profit Before Tax | £6,129 | £6,437 | £6,967 | £7,510 | £8,181 | £35,223 |
| Profit After Tax | £4,964 | £5,214 | £5,643 | £6,083 | £6,627 | £28,531 |
| Change In Property Value | £11,100 | £11,433 | £21,589 | £24,847 | £26,338 | £95,308 |
| Net Return | £16,064 | £16,647 | £27,232 | £30,930 | £32,965 | £123,839 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change