Terraced M3 2 beds 1 bath

Picton Close, Salford M3

North West, England · M3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£32,479

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£82,771

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,089	£20,592	£21,106	£101,080
Total Expenses	£12,103	£12,144	£12,184	£12,245	£12,307	£60,983
Profit Before Tax	£7,398	£7,648	£7,905	£8,347	£8,799	£40,097
Profit After Tax	£5,992	£6,195	£6,403	£6,761	£7,128	£32,479
Change In Property Value	£9,000	£16,995	£19,560	£20,733	£16,483	£82,771
Net Return	£14,992	£23,190	£25,963	£27,494	£23,610	£115,250
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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