Semi Detached M7 3 beds 1 bath

Moor Lane, Salford M7

North West, England · M7

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£44,770

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£120,018

↗ 28%After 5 Years

Return On Investment

117%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,408	£27,819	£28,236	£28,942	£29,666	£142,072
Total Expenses	£17,237	£17,291	£17,343	£17,424	£17,507	£86,800
Profit Before Tax	£10,171	£10,529	£10,894	£11,519	£12,159	£55,272
Profit After Tax	£8,239	£8,528	£8,824	£9,330	£9,849	£44,770
Change In Property Value	£13,050	£24,643	£28,362	£30,063	£23,900	£120,018
Net Return	£21,289	£33,171	£37,186	£39,393	£33,749	£164,788
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	24%	26%	28%	24%	117%

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