Terraced M7 4 beds 3 baths

The Cliff, Lower Broughton Road, Salford M7

North West, England · M7

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£79,515

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£216,584

↗ 28%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,672	£49,402	£50,143	£51,397	£52,682	£252,295
Total Expenses	£30,625	£30,710	£30,794	£30,930	£31,069	£154,129
Profit Before Tax	£18,047	£18,692	£19,349	£20,466	£21,612	£98,167
Profit After Tax	£14,618	£15,141	£15,672	£16,578	£17,506	£79,515
Change In Property Value	£23,550	£44,470	£51,181	£54,252	£43,130	£216,584
Net Return	£38,168	£59,611	£66,854	£70,830	£60,636	£296,099
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	14%	23%	25%	27%	23%	112%

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