Terraced M6 2 beds 2 baths

Shergar Way, Salford M6

North West, England · M6

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£19,255

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 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	£17,016	£17,271	£17,703	£18,146	£18,690	£88,826
Total Expenses	£12,914	£12,951	£13,005	£13,060	£13,125	£65,055
Profit Before Tax	£4,102	£4,320	£4,698	£5,086	£5,565	£23,771
Profit After Tax	£3,323	£3,499	£3,806	£4,119	£4,508	£19,255
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£11,423	£11,842	£19,560	£22,251	£23,727	£88,804
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	24%	27%	29%	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