Semi Detached
M6
4 beds
1 bath
Bolton Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£24,802
↗ 24%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
106%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £15,474 | £15,517 | £15,580 | £15,645 | £15,722 | £77,938 |
| Profit Before Tax | £5,322 | £5,591 | £6,055 | £6,531 | £7,119 | £30,619 |
| Profit After Tax | £4,311 | £4,529 | £4,905 | £5,290 | £5,767 | £24,802 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £14,061 | £14,571 | £23,869 | £27,116 | £28,902 | £108,518 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change