Terraced
M6
2 beds
1 bath
Romney Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£11,349
↗ 22%After 5 Years
Change In Property Value
£43,790
↗ 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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £8,316 | £8,344 | £8,382 | £8,421 | £8,466 | £41,928 |
| Profit Before Tax | £2,400 | £2,533 | £2,767 | £3,007 | £3,305 | £14,011 |
| Profit After Tax | £1,944 | £2,052 | £2,241 | £2,435 | £2,677 | £11,349 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £7,044 | £7,305 | £12,161 | £13,852 | £14,778 | £55,139 |
| 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