Semi Detached
M6
3 beds
1 bath
Orme Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£20,259
↗ 24%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £12,940 | £12,978 | £13,032 | £13,088 | £13,154 | £65,192 |
| Profit Before Tax | £4,340 | £4,562 | £4,945 | £5,339 | £5,826 | £25,011 |
| Profit After Tax | £3,515 | £3,695 | £4,006 | £4,325 | £4,719 | £20,259 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £11,615 | £12,038 | £19,760 | £22,456 | £23,939 | £89,808 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change