Semi Detached M7 4 beds 2 baths

Singleton Road, Salford M7

North West, England · M7

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£57,173

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£151,747

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,656	£35,176	£35,703	£36,596	£37,511	£179,642
Total Expenses	£21,662	£21,726	£21,789	£21,889	£21,991	£109,058
Profit Before Tax	£12,994	£13,450	£13,914	£14,707	£15,520	£70,585
Profit After Tax	£10,525	£10,894	£11,270	£11,913	£12,571	£57,173
Change In Property Value	£16,500	£31,158	£35,859	£38,011	£30,219	£151,747
Net Return	£27,025	£42,052	£47,130	£49,924	£42,790	£208,920
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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