Terraced
M6
3 beds
1 bath
Lyndhurst Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£13,314
↗ 22%After 5 Years
Change In Property Value
£50,230
↗ 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 | £12,288 | £12,472 | £12,784 | £13,104 | £13,497 | £64,145 |
| Total Expenses | £9,465 | £9,495 | £9,537 | £9,580 | £9,630 | £47,708 |
| Profit Before Tax | £2,823 | £2,977 | £3,247 | £3,524 | £3,867 | £16,437 |
| Profit After Tax | £2,286 | £2,411 | £2,630 | £2,854 | £3,132 | £13,314 |
| Change In Property Value | £5,850 | £6,026 | £11,378 | £13,095 | £13,881 | £50,230 |
| Net Return | £8,136 | £8,437 | £14,008 | £15,949 | £17,013 | £63,543 |
| 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