Semi Detached
M6
5 beds
3 baths
Lancaster Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£28,960
↗ 24%After 5 Years
Change In Property Value
£96,596
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £17,778 | £17,826 | £17,897 | £17,971 | £18,058 | £89,530 |
| Profit Before Tax | £6,222 | £6,534 | £7,072 | £7,623 | £8,303 | £35,753 |
| Profit After Tax | £5,040 | £5,293 | £5,728 | £6,174 | £6,725 | £28,960 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £16,290 | £16,880 | £27,609 | £31,357 | £33,419 | £125,556 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change