Terraced
M3
2 beds
1 bath
Picton Close, Salford M3
North West, England · M3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£23,028
↗ 26%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,852 | £19,135 | £19,613 | £20,103 | £20,707 | £98,410 |
| Total Expenses | £13,891 | £13,931 | £13,989 | £14,049 | £14,120 | £69,981 |
| Profit Before Tax | £4,961 | £5,204 | £5,624 | £6,054 | £6,586 | £28,429 |
| Profit After Tax | £4,018 | £4,215 | £4,555 | £4,904 | £5,335 | £23,028 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £12,718 | £13,176 | £21,477 | £24,379 | £25,978 | £97,729 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change