Terraced
M5
3 beds
1 bath
Kennedy Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£16,101
↗ 24%After 5 Years
Change In Property Value
£56,670
↗ 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 | £14,076 | £14,287 | £14,644 | £15,010 | £15,461 | £73,479 |
| Total Expenses | £10,636 | £10,669 | £10,715 | £10,763 | £10,818 | £53,601 |
| Profit Before Tax | £3,440 | £3,618 | £3,929 | £4,248 | £4,642 | £19,877 |
| Profit After Tax | £2,786 | £2,931 | £3,183 | £3,441 | £3,760 | £16,101 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £9,386 | £9,729 | £16,019 | £18,215 | £19,421 | £72,770 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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