Terraced
M6
2 beds
2 baths
Romney Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£12,116
↗ 22%After 5 Years
Change In Property Value
£46,366
↗ 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 | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £8,776 | £8,804 | £8,844 | £8,884 | £8,931 | £44,238 |
| Profit Before Tax | £2,565 | £2,706 | £2,954 | £3,209 | £3,525 | £14,958 |
| Profit After Tax | £2,077 | £2,192 | £2,393 | £2,599 | £2,855 | £12,116 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £7,477 | £7,754 | £12,896 | £14,687 | £15,668 | £58,482 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 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