Semi Detached M6 4 beds 2 baths

Princeton Close, Salford, Lancashire M6

North West, England · M6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£21,932

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£74,701

↗ 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	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£13,862	£13,901	£13,959	£14,019	£14,089	£69,830
Profit Before Tax	£4,702	£4,941	£5,354	£5,778	£6,302	£27,076
Profit After Tax	£3,808	£4,002	£4,337	£4,680	£5,104	£21,932
Change In Property Value	£8,700	£8,961	£16,921	£19,475	£20,643	£74,701
Net Return	£12,508	£12,963	£21,258	£24,155	£25,748	£96,633
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
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