Semi Detached
M7
3 beds
1 bath
Bury Old Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£32,367
↗ 32%After 5 Years
Change In Property Value
£88,289
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,160 | £20,462 | £20,769 | £21,289 | £21,821 | £104,501 |
| Total Expenses | £12,812 | £12,855 | £12,896 | £12,958 | £13,022 | £64,542 |
| Profit Before Tax | £7,348 | £7,608 | £7,874 | £8,331 | £8,799 | £39,959 |
| Profit After Tax | £5,952 | £6,162 | £6,378 | £6,748 | £7,127 | £32,367 |
| Change In Property Value | £9,600 | £18,128 | £20,864 | £22,116 | £17,582 | £88,289 |
| Net Return | £15,552 | £24,290 | £27,241 | £28,863 | £24,709 | £120,656 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 25% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change