Terraced M6 3 beds 1 bath

Elm Tree Road, Salford M6

North West, England · M6

Initial Investment

First Year

£87,375First Year

Profit From Rental Income

After 5 Years

£20,214

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£72,769

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,796	£18,063	£18,515	£18,977	£19,547	£92,898
Total Expenses	£13,488	£13,526	£13,582	£13,639	£13,707	£67,942
Profit Before Tax	£4,308	£4,537	£4,933	£5,338	£5,840	£24,956
Profit After Tax	£3,490	£3,675	£3,995	£4,324	£4,730	£20,214
Change In Property Value	£8,475	£8,729	£16,484	£18,971	£20,110	£72,769
Net Return	£11,965	£12,404	£20,479	£23,295	£24,840	£92,983
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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