Terraced
M6
2 beds
1 bath
Romney Street, Salford M6
North West, England · M6
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£20,801
↗ 40%After 5 Years
Change In Property Value
£43,790
↗ 26%After 5 Years
Return On Investment
124%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £8,565 | £8,596 | £8,640 | £8,686 | £8,738 | £43,225 |
| Profit Before Tax | £4,635 | £4,802 | £5,093 | £5,391 | £5,760 | £25,681 |
| Profit After Tax | £3,755 | £3,890 | £4,125 | £4,366 | £4,666 | £20,801 |
| Change In Property Value | £5,100 | £5,253 | £9,919 | £11,416 | £12,101 | £43,790 |
| Net Return | £8,855 | £9,143 | £14,044 | £15,783 | £16,767 | £64,591 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 18% | 27% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change