Terraced M6 3 beds 3 baths

Britannia Street, Salford, Lancashire M6

North West, England · M6

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£21,220

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£75,989

↗ 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	£18,588	£18,867	£19,338	£19,822	£20,417	£97,032
Total Expenses	£14,063	£14,102	£14,160	£14,220	£14,290	£70,835
Profit Before Tax	£4,525	£4,765	£5,178	£5,602	£6,127	£26,197
Profit After Tax	£3,665	£3,859	£4,194	£4,538	£4,963	£21,220
Change In Property Value	£8,850	£9,116	£17,213	£19,811	£20,999	£75,989
Net Return	£12,515	£12,975	£21,408	£24,349	£25,962	£97,208
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	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