Terraced M5 3 beds 1 bath

Kennedy Road, Salford M5

North West, England · M5

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£16,960

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£14,724	£14,945	£15,318	£15,701	£16,172	£76,861
Total Expenses	£11,098	£11,131	£11,179	£11,229	£11,286	£55,923
Profit Before Tax	£3,626	£3,814	£4,139	£4,473	£4,886	£20,938
Profit After Tax	£2,937	£3,089	£3,353	£3,623	£3,958	£16,960
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,837	£10,196	£16,773	£19,069	£20,330	£76,205
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	14%	15%	24%	27%	29%	109%

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