Semi Detached
M6
4 beds
1 bath
Rivington Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£163,150First YearProfit From Rental Income
£39,221
↗ 24%After 5 Years
Change In Property Value
£128,537
↗ 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 | £31,932 | £32,411 | £33,221 | £34,052 | £35,073 | £166,689 |
| Total Expenses | £23,491 | £23,550 | £23,642 | £23,736 | £23,849 | £118,269 |
| Profit Before Tax | £8,441 | £8,861 | £9,579 | £10,316 | £11,224 | £48,420 |
| Profit After Tax | £6,837 | £7,177 | £7,759 | £8,356 | £9,092 | £39,221 |
| Change In Property Value | £14,970 | £15,419 | £29,116 | £33,510 | £35,521 | £128,537 |
| Net Return | £21,807 | £22,596 | £36,875 | £41,866 | £44,613 | £167,757 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change