Terraced
M6
3 beds
1 bath
Edward Avenue, Salford M6
North West, England · M6
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£18,441
↗ 23%After 5 Years
Change In Property Value
£66,973
↗ 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 | £16,380 | £16,626 | £17,041 | £17,467 | £17,991 | £85,506 |
| Total Expenses | £12,454 | £12,490 | £12,542 | £12,595 | £12,659 | £62,739 |
| Profit Before Tax | £3,927 | £4,136 | £4,499 | £4,872 | £5,333 | £22,767 |
| Profit After Tax | £3,180 | £3,350 | £3,645 | £3,946 | £4,320 | £18,441 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £10,980 | £11,384 | £18,815 | £21,407 | £22,828 | £85,414 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change