Semi Detached
M7
5 beds
3 baths
Cavendish Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£81,408
↗ 31%After 5 Years
Change In Property Value
£213,825
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,828 | £49,560 | £50,304 | £51,561 | £52,850 | £253,104 |
| Total Expenses | £30,318 | £30,404 | £30,489 | £30,625 | £30,765 | £152,601 |
| Profit Before Tax | £18,510 | £19,156 | £19,815 | £20,936 | £22,086 | £100,503 |
| Profit After Tax | £14,993 | £15,517 | £16,050 | £16,959 | £17,890 | £81,408 |
| Change In Property Value | £23,250 | £43,904 | £50,529 | £53,561 | £42,581 | £213,825 |
| Net Return | £38,243 | £59,420 | £66,579 | £70,519 | £60,471 | £295,233 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change