Terraced M6 3 beds 1 bath

Milnthorpe Street, Salford M6

North West, England · M6

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£13,698

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

107%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£13,109	£13,436	£13,840	£65,774
Total Expenses	£9,695	£9,725	£9,768	£9,812	£9,863	£48,863
Profit Before Tax	£2,905	£3,064	£3,341	£3,625	£3,977	£16,911
Profit After Tax	£2,353	£2,482	£2,706	£2,936	£3,221	£13,698
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£8,353	£8,662	£14,376	£16,367	£17,458	£65,215
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	24%	27%	29%	107%

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