Semi Detached M3 2 beds 1 bath

Linen Court, Salford M3

North West, England · M3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£19,955

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 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	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£10,957	£10,991	£11,041	£11,092	£11,151	£55,232
Profit Before Tax	£4,343	£4,538	£4,877	£5,224	£5,654	£24,636
Profit After Tax	£3,518	£3,676	£3,950	£4,231	£4,580	£19,955
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£10,268	£10,628	£17,079	£19,341	£20,596	£77,913
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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