Terraced M3 4 beds 3 baths

Senior Lane, Salford M3

North West, England · M3

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£42,111

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£131,370

↗ 26%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,156	£33,653	£34,495	£35,357	£36,418	£173,079
Total Expenses	£24,050	£24,111	£24,206	£24,303	£24,420	£121,090
Profit Before Tax	£9,106	£9,542	£10,289	£11,054	£11,998	£51,989
Profit After Tax	£7,376	£7,729	£8,334	£8,954	£9,718	£42,111
Change In Property Value	£15,300	£15,759	£29,758	£34,249	£36,304	£131,370
Net Return	£22,676	£23,488	£38,092	£43,203	£46,022	£173,481
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	104%

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