Semi Detached M6 3 beds 2 baths

Voltaire Avenue, Salford M6

North West, England · M6

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£22,745

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£77,277

↗ 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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£14,323	£14,363	£14,422	£14,483	£14,555	£72,146
Profit Before Tax	£4,878	£5,125	£5,553	£5,991	£6,534	£28,081
Profit After Tax	£3,951	£4,151	£4,498	£4,853	£5,292	£22,745
Change In Property Value	£9,000	£9,270	£17,505	£20,146	£21,355	£77,277
Net Return	£12,951	£13,421	£22,003	£25,000	£26,647	£100,022
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	14%	24%	27%	28%	107%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change