Terraced M7 3 beds 1 bath

Wellington Street East, Salford M7

North West, England · M7

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£34,262

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£96,566

↗ 28%After 5 Years

Return On Investment

118%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,696	£22,021	£22,352	£22,911	£23,483	£112,463
Total Expenses	£13,931	£13,976	£14,019	£14,086	£14,153	£70,165
Profit Before Tax	£7,765	£8,046	£8,333	£8,825	£9,330	£42,298
Profit After Tax	£6,290	£6,517	£6,749	£7,148	£7,557	£34,262
Change In Property Value	£10,500	£19,828	£22,820	£24,189	£19,230	£96,566
Net Return	£16,790	£26,344	£29,569	£31,337	£26,787	£130,828
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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