Terraced
M30
3 beds
2 baths
Philip Street, Eccles, Salford M30
North West, England · M30
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£11,956
↗ 16%After 5 Years
Change In Property Value
£66,217
↗ 28%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,180 | £12,363 | £12,672 | £12,989 | £62,203 |
| Total Expenses | £9,422 | £9,453 | £9,481 | £9,522 | £9,565 | £47,443 |
| Profit Before Tax | £2,578 | £2,727 | £2,882 | £3,149 | £3,424 | £14,760 |
| Profit After Tax | £2,088 | £2,209 | £2,334 | £2,551 | £2,773 | £11,956 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £9,288 | £15,805 | £17,982 | £19,138 | £15,960 | £78,173 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change