Terraced
M6
3 beds
1 bath
Glenfyne Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£21,604
↗ 23%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,900 | £19,183 | £19,663 | £20,155 | £20,759 | £98,661 |
| Total Expenses | £14,293 | £14,332 | £14,391 | £14,451 | £14,522 | £71,989 |
| Profit Before Tax | £4,608 | £4,851 | £5,272 | £5,703 | £6,237 | £26,671 |
| Profit After Tax | £3,732 | £3,929 | £4,270 | £4,620 | £5,052 | £21,604 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £12,732 | £13,199 | £21,775 | £24,766 | £26,407 | £98,880 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change