Semi Detached
M6
6 beds
2 baths
Eccles Old Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£41,390
↗ 24%After 5 Years
Change In Property Value
£135,234
↗ 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 | £33,600 | £34,104 | £34,957 | £35,831 | £36,905 | £175,397 |
| Total Expenses | £24,689 | £24,751 | £24,847 | £24,946 | £25,064 | £124,297 |
| Profit Before Tax | £8,911 | £9,353 | £10,109 | £10,885 | £11,842 | £51,099 |
| Profit After Tax | £7,218 | £7,576 | £8,189 | £8,817 | £9,592 | £41,390 |
| Change In Property Value | £15,750 | £16,223 | £30,633 | £35,256 | £37,372 | £135,234 |
| Net Return | £22,968 | £23,798 | £38,822 | £44,073 | £46,963 | £176,624 |
| 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