Terraced
M5
2 beds
1 bath
Kingsford Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£12,372
↗ 23%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,196 | £11,364 | £11,648 | £11,939 | £12,297 | £58,445 |
| Total Expenses | £8,563 | £8,591 | £8,630 | £8,670 | £8,717 | £43,171 |
| Profit Before Tax | £2,633 | £2,773 | £3,018 | £3,269 | £3,581 | £15,274 |
| Profit After Tax | £2,133 | £2,246 | £2,444 | £2,648 | £2,900 | £12,372 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £7,383 | £7,654 | £12,656 | £14,400 | £15,358 | £57,450 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change