Semi Detached
M6
3 beds
1 bath
Cliftonville Drive, Salford M6
North West, England · M6
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£23,988
↗ 24%After 5 Years
Change In Property Value
£81,140
↗ 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 | £20,160 | £20,462 | £20,974 | £21,498 | £22,143 | £105,238 |
| Total Expenses | £15,014 | £15,055 | £15,117 | £15,181 | £15,256 | £75,623 |
| Profit Before Tax | £5,146 | £5,407 | £5,857 | £6,318 | £6,887 | £29,615 |
| Profit After Tax | £4,169 | £4,380 | £4,744 | £5,117 | £5,579 | £23,988 |
| Change In Property Value | £9,450 | £9,734 | £18,380 | £21,154 | £22,423 | £81,140 |
| Net Return | £13,619 | £14,113 | £23,124 | £26,271 | £28,002 | £105,129 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change