Terraced M6 2 beds 1 bath

Kara Street, Salford M6

North West, England · M6

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£10,535

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 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	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£7,856	£7,883	£7,919	£7,956	£7,999	£39,613
Profit Before Tax	£2,224	£2,349	£2,568	£2,793	£3,073	£13,006
Profit After Tax	£1,801	£1,902	£2,080	£2,262	£2,489	£10,535
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,601	£6,846	£11,416	£13,007	£13,878	£51,749
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	14%	23%	27%	28%	106%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change