Semi Detached M6 3 beds 1 bath

Sunningdale Drive, Salford M6

North West, England · M6

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£19,446

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,644	£16,894	£17,316	£17,749	£18,281	£86,884
Total Expenses	£12,480	£12,516	£12,569	£12,624	£12,688	£62,877
Profit Before Tax	£4,164	£4,377	£4,747	£5,125	£5,594	£24,007
Profit After Tax	£3,373	£3,546	£3,845	£4,151	£4,531	£19,446
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£11,173	£11,580	£19,016	£21,612	£23,039	£86,419
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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