Terraced
M6
2 beds
1 bath
Reservoir Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£12,930
↗ 22%After 5 Years
Change In Property Value
£48,942
↗ 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 | £11,976 | £12,156 | £12,460 | £12,771 | £13,154 | £62,516 |
| Total Expenses | £9,236 | £9,265 | £9,306 | £9,349 | £9,398 | £46,554 |
| Profit Before Tax | £2,740 | £2,890 | £3,153 | £3,422 | £3,757 | £15,963 |
| Profit After Tax | £2,220 | £2,341 | £2,554 | £2,772 | £3,043 | £12,930 |
| Change In Property Value | £5,700 | £5,871 | £11,086 | £12,759 | £13,525 | £48,942 |
| Net Return | £7,920 | £8,212 | £13,640 | £15,532 | £16,568 | £61,872 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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