Terraced
M5
3 beds
2 baths
Churchill Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£120,782First YearProfit From Rental Income
£29,217
↗ 24%After 5 Years
Change In Property Value
£97,356
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,192 | £24,555 | £25,169 | £25,798 | £26,572 | £126,286 |
| Total Expenses | £17,914 | £17,962 | £18,034 | £18,108 | £18,196 | £90,215 |
| Profit Before Tax | £6,278 | £6,593 | £7,134 | £7,690 | £8,376 | £36,070 |
| Profit After Tax | £5,085 | £5,340 | £5,779 | £6,229 | £6,784 | £29,217 |
| Change In Property Value | £11,339 | £11,679 | £22,053 | £25,381 | £26,904 | £97,356 |
| Net Return | £16,423 | £17,019 | £27,832 | £31,610 | £33,688 | £126,573 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change