Terraced M7 6 beds 2 baths

Lower Broughton Road, Salford M7

North West, England · M7

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£44,675

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£124,156

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,900	£28,319	£28,743	£29,462	£30,198	£144,622
Total Expenses	£17,769	£17,823	£17,876	£17,958	£18,042	£89,468
Profit Before Tax	£10,131	£10,495	£10,867	£11,504	£12,156	£55,154
Profit After Tax	£8,206	£8,501	£8,803	£9,318	£9,846	£44,675
Change In Property Value	£13,500	£25,493	£29,340	£31,100	£24,724	£124,156
Net Return	£21,706	£33,994	£38,142	£40,418	£34,571	£168,831
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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