Terraced M7 3 beds 1 bath

Bradley Avenue, Salford, Manchester M7

North West, England · M7

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£18,665

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£55,181

↗ 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	£12,396	£12,582	£12,771	£13,090	£13,417	£64,256
Total Expenses	£8,175	£8,206	£8,235	£8,277	£8,321	£41,213
Profit Before Tax	£4,221	£4,376	£4,536	£4,813	£5,097	£23,043
Profit After Tax	£3,419	£3,545	£3,674	£3,898	£4,128	£18,665
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£9,419	£14,875	£16,714	£17,721	£15,117	£73,845
Return From Rental Income (%)	6%	6%	6%	6%	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