Semi Detached
M3
2 beds
1 bath
Calico Close, Salford M3
North West, England · M3
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£21,902
↗ 29%After 5 Years
Change In Property Value
£63,109
↗ 26%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 | £16,656 | £16,906 | £17,328 | £17,762 | £18,295 | £86,947 |
| Total Expenses | £11,886 | £11,922 | £11,975 | £12,030 | £12,094 | £59,907 |
| Profit Before Tax | £4,770 | £4,983 | £5,353 | £5,732 | £6,201 | £27,039 |
| Profit After Tax | £3,864 | £4,037 | £4,336 | £4,643 | £5,023 | £21,902 |
| Change In Property Value | £7,350 | £7,571 | £14,296 | £16,453 | £17,440 | £63,109 |
| Net Return | £11,214 | £11,607 | £18,632 | £21,096 | £22,463 | £85,011 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change