Semi Detached
M6
4 beds
2 baths
Devonshire Road, Salford M6
North West, England · M6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£35,175
↗ 24%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
103%
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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £21,234 | £21,288 | £21,372 | £21,458 | £21,561 | £106,914 |
| Profit Before Tax | £7,566 | £7,944 | £8,591 | £9,254 | £10,072 | £43,426 |
| Profit After Tax | £6,129 | £6,434 | £6,958 | £7,496 | £8,159 | £35,175 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £19,629 | £20,339 | £33,216 | £37,715 | £40,191 | £151,090 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change