Terraced M5 5 beds 2 baths

Cedric Street, Salford M5

North West, England · M5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£29,099

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£77,253

↗ 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	£17,916	£18,185	£18,458	£18,919	£19,392	£92,869
Total Expenses	£11,301	£11,340	£11,378	£11,434	£11,492	£56,944
Profit Before Tax	£6,615	£6,845	£7,080	£7,485	£7,900	£35,925
Profit After Tax	£5,358	£5,544	£5,735	£6,063	£6,399	£29,099
Change In Property Value	£8,400	£15,862	£18,256	£19,351	£15,384	£77,253
Net Return	£13,758	£21,406	£23,991	£25,414	£21,783	£106,352
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
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