Terraced
M7
2 beds
0 baths
Lamorna Close, Salford, Greater Manchester M7
North West, England · M7
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,545
↗ 30%After 5 Years
Change In Property Value
£46,904
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,536 | £10,694 | £10,854 | £11,126 | £11,404 | £54,614 |
| Total Expenses | £7,023 | £7,052 | £7,078 | £7,116 | £7,154 | £35,423 |
| Profit Before Tax | £3,513 | £3,642 | £3,777 | £4,010 | £4,250 | £19,192 |
| Profit After Tax | £2,845 | £2,950 | £3,059 | £3,248 | £3,442 | £15,545 |
| Change In Property Value | £5,100 | £9,631 | £11,084 | £11,749 | £9,340 | £46,904 |
| Net Return | £7,945 | £12,581 | £14,143 | £14,997 | £12,783 | £62,449 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change