Terraced M6 3 beds 1 bath

Peacock Avenue, Salford M6

North West, England · M6

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£15,279

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 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	£13,860	£14,068	£14,420	£14,780	£15,223	£72,351
Total Expenses	£10,615	£10,647	£10,693	£10,740	£10,795	£53,488
Profit Before Tax	£3,246	£3,421	£3,727	£4,040	£4,429	£18,863
Profit After Tax	£2,629	£2,771	£3,019	£3,273	£3,587	£15,279
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£9,229	£9,569	£15,856	£18,047	£19,248	£71,948
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	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