Terraced
M5
3 beds
1 bath
Kennedy Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£23,553
↗ 34%After 5 Years
Change In Property Value
£63,458
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,724 | £14,945 | £15,169 | £15,548 | £15,937 | £76,323 |
| Total Expenses | £9,373 | £9,407 | £9,440 | £9,488 | £9,538 | £47,246 |
| Profit Before Tax | £5,351 | £5,538 | £5,729 | £6,060 | £6,399 | £29,077 |
| Profit After Tax | £4,335 | £4,485 | £4,641 | £4,909 | £5,183 | £23,553 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £11,235 | £17,515 | £19,636 | £20,804 | £17,820 | £87,010 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change