Semi Detached M6 3 beds 1 bath

Light Oaks Road, Salford M6

North West, England · M6

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£37,232

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£122,355

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,396	£30,852	£31,623	£32,414	£33,386	£158,671
Total Expenses	£22,385	£22,442	£22,530	£22,620	£22,728	£112,706
Profit Before Tax	£8,011	£8,410	£9,093	£9,794	£10,658	£45,965
Profit After Tax	£6,489	£6,812	£7,365	£7,933	£8,633	£37,232
Change In Property Value	£14,250	£14,678	£27,716	£31,899	£33,813	£122,355
Net Return	£20,739	£21,489	£35,081	£39,831	£42,446	£159,586
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	13%	14%	23%	26%	27%	103%

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