Terraced M6 2 beds 2 baths

Shergar Way, Salford M6

North West, England · M6

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£20,022

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,640	£17,905	£18,352	£18,811	£19,375	£92,083
Total Expenses	£13,373	£13,411	£13,466	£13,523	£13,590	£67,364
Profit Before Tax	£4,267	£4,494	£4,886	£5,288	£5,785	£24,719
Profit After Tax	£3,456	£3,640	£3,957	£4,283	£4,686	£20,022
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£11,856	£12,292	£20,295	£23,086	£24,617	£92,147
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	28%	107%

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