Terraced
M3
4 beds
3 baths
Senior Lane, Salford M3
North West, England · M3
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£57,863
↗ 34%After 5 Years
Change In Property Value
£143,470
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,804 | £34,311 | £34,826 | £35,696 | £36,589 | £175,226 |
| Total Expenses | £20,611 | £20,675 | £20,736 | £20,834 | £20,934 | £103,790 |
| Profit Before Tax | £13,193 | £13,636 | £14,089 | £14,863 | £15,655 | £71,436 |
| Profit After Tax | £10,686 | £11,046 | £11,412 | £12,039 | £12,681 | £57,863 |
| Change In Property Value | £15,600 | £29,458 | £33,903 | £35,938 | £28,570 | £143,470 |
| Net Return | £26,286 | £40,504 | £45,316 | £47,976 | £41,251 | £201,333 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change