Semi Detached
M6
4 beds
1 bath
Acresfield Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£33,119
↗ 24%After 5 Years
Change In Property Value
£109,475
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,204 | £27,612 | £28,302 | £29,010 | £29,880 | £142,009 |
| Total Expenses | £20,082 | £20,135 | £20,214 | £20,296 | £20,394 | £101,121 |
| Profit Before Tax | £7,122 | £7,477 | £8,088 | £8,714 | £9,486 | £40,888 |
| Profit After Tax | £5,769 | £6,057 | £6,551 | £7,058 | £7,684 | £33,119 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £18,519 | £19,189 | £31,350 | £35,599 | £37,937 | £142,594 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change