Detached M6 4 beds 4 baths

Grandstand Avenue, Salford M6

North West, England · M6

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£23,685

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£110,763

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£24,936	£25,310	£25,943	£26,591	£27,389	£130,169
Total Expenses	£20,054	£20,103	£20,177	£20,253	£20,343	£100,929
Profit Before Tax	£4,882	£5,207	£5,766	£6,339	£7,046	£29,240
Profit After Tax	£3,955	£4,218	£4,670	£5,134	£5,707	£23,685
Change In Property Value	£12,900	£13,287	£25,090	£28,877	£30,609	£110,763
Net Return	£16,855	£17,505	£29,761	£34,011	£36,317	£134,448
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	12%	13%	21%	24%	26%	97%

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