Detached M6 2 beds 1 bath

King Street, Irlams O' Th' Height, Salford M6

North West, England · M6

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£11,077

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£56,670

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,756	£12,947	£13,271	£13,603	£14,011	£66,588
Total Expenses	£10,504	£10,535	£10,578	£10,622	£10,673	£52,912
Profit Before Tax	£2,252	£2,413	£2,693	£2,981	£3,337	£13,676
Profit After Tax	£1,824	£1,954	£2,181	£2,414	£2,703	£11,077
Change In Property Value	£6,600	£6,798	£12,837	£14,774	£15,661	£56,670
Net Return	£8,424	£8,752	£15,018	£17,189	£18,364	£67,747
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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