Terraced
M5
5 beds
2 baths
Tootal Drive, Salford M5
North West, England · M5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£31,345
↗ 34%After 5 Years
Change In Property Value
£82,771
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,200 | £19,488 | £19,780 | £20,275 | £20,782 | £99,525 |
| Total Expenses | £12,073 | £12,114 | £12,153 | £12,213 | £12,275 | £60,827 |
| Profit Before Tax | £7,128 | £7,374 | £7,627 | £8,062 | £8,507 | £38,698 |
| Profit After Tax | £5,773 | £5,973 | £6,178 | £6,530 | £6,891 | £31,345 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £14,773 | £22,968 | £25,738 | £27,263 | £23,374 | £114,116 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 29% | 25% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change