Terraced
M3
3 beds
1 bath
Burton Walk, Salford M3
North West, England · M3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£28,228
↗ 25%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,671 | £24,262 | £24,990 | £118,769 |
| Total Expenses | £16,661 | £16,707 | £16,776 | £16,846 | £16,929 | £83,919 |
| Profit Before Tax | £6,091 | £6,386 | £6,895 | £7,417 | £8,061 | £34,850 |
| Profit After Tax | £4,933 | £5,173 | £5,585 | £6,008 | £6,529 | £28,228 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £15,433 | £15,988 | £26,007 | £29,512 | £31,444 | £118,384 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change