Terraced M5 2 beds 1 bath

Fortran Close, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£25,753

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£68,976

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,996	£16,236	£16,479	£16,891	£17,314	£82,917
Total Expenses	£10,143	£10,180	£10,214	£10,266	£10,319	£51,123
Profit Before Tax	£5,853	£6,056	£6,265	£6,625	£6,995	£31,794
Profit After Tax	£4,741	£4,905	£5,075	£5,367	£5,666	£25,753
Change In Property Value	£7,500	£14,163	£16,300	£17,278	£13,736	£68,976
Net Return	£12,241	£19,068	£21,374	£22,644	£19,402	£94,729
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	16%	25%	28%	30%	26%	125%

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