Terraced M7 3 beds 1 bath

Isis Close, Salford M7

North West, England · M7

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£23,894

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£68,976

↗ 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	£15,504	£15,737	£15,973	£16,372	£16,781	£80,366
Total Expenses	£10,094	£10,130	£10,164	£10,214	£10,266	£50,868
Profit Before Tax	£5,410	£5,607	£5,809	£6,158	£6,515	£29,499
Profit After Tax	£4,382	£4,541	£4,705	£4,988	£5,278	£23,894
Change In Property Value	£7,500	£14,163	£16,300	£17,278	£13,736	£68,976
Net Return	£11,882	£18,704	£21,005	£22,266	£19,013	£92,870
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	25%	28%	29%	25%	122%

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