Semi Detached M5 4 beds 2 baths

Churchill Way, Salford M5

North West, England · M5

Initial Investment

First Year

£135,482First Year

Profit From Rental Income

After 5 Years

£34,296

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£108,174

↗ 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	£27,300	£27,710	£28,402	£29,112	£29,986	£142,510
Total Expenses	£19,892	£19,944	£20,024	£20,106	£20,204	£100,169
Profit Before Tax	£7,408	£7,766	£8,378	£9,006	£9,782	£42,340
Profit After Tax	£6,001	£6,290	£6,786	£7,295	£7,923	£34,296
Change In Property Value	£12,599	£12,976	£24,504	£28,202	£29,894	£108,174
Net Return	£18,599	£19,267	£31,290	£35,497	£37,817	£142,470
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	14%	23%	26%	28%	105%

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