Semi Detached M6 3 beds 2 baths

Whit Lane, Salford, Greater Manchester M6

North West, England · M6

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£23,559

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 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	£19,836	£20,134	£20,637	£21,153	£21,787	£103,547
Total Expenses	£14,783	£14,824	£14,885	£14,948	£15,022	£74,462
Profit Before Tax	£5,053	£5,309	£5,752	£6,205	£6,766	£29,085
Profit After Tax	£4,093	£4,301	£4,659	£5,026	£5,480	£23,559
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£13,393	£13,880	£22,747	£25,844	£27,547	£103,411
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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