Terraced
M7
5 beds
2 baths
Douglas Street, Salford M7
North West, England · M7
View property listing
Initial Investment
£101,900First YearProfit From Rental Income
£31,573
↗ 31%After 5 Years
Change In Property Value
£89,393
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,088 | £20,389 | £20,695 | £21,213 | £21,743 | £104,128 |
| Total Expenses | £12,934 | £12,976 | £13,017 | £13,079 | £13,143 | £65,149 |
| Profit Before Tax | £7,155 | £7,413 | £7,678 | £8,133 | £8,600 | £38,979 |
| Profit After Tax | £5,795 | £6,005 | £6,219 | £6,588 | £6,966 | £31,573 |
| Change In Property Value | £9,720 | £18,355 | £21,124 | £22,392 | £17,802 | £89,393 |
| Net Return | £15,515 | £24,359 | £27,344 | £28,980 | £24,768 | £120,966 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change