Terraced M7 3 beds 1 bath

Bradshaw Street, Salford M7

North West, England · M7

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£27,013

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£77,253

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,364	£17,624	£17,889	£18,336	£18,794	£90,008
Total Expenses	£11,245	£11,284	£11,321	£11,376	£11,432	£56,658
Profit Before Tax	£6,119	£6,341	£6,568	£6,960	£7,362	£33,350
Profit After Tax	£4,956	£5,136	£5,320	£5,638	£5,963	£27,013
Change In Property Value	£8,400	£15,862	£18,256	£19,351	£15,384	£77,253
Net Return	£13,356	£20,998	£23,576	£24,989	£21,347	£104,266
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	24%	27%	29%	25%	121%

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