Terraced
M5
3 beds
3 baths
Woolton Close, Salford M5
North West, England · M5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£26,904
↗ 24%After 5 Years
Change In Property Value
£90,156
↗ 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 | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £16,627 | £16,672 | £16,739 | £16,809 | £16,891 | £83,737 |
| Profit Before Tax | £5,777 | £6,068 | £6,569 | £7,083 | £7,717 | £33,215 |
| Profit After Tax | £4,680 | £4,915 | £5,321 | £5,737 | £6,251 | £26,904 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £15,180 | £15,730 | £25,743 | £29,241 | £31,165 | £117,060 |
| 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