Semi Detached
M5
3 beds
1 bath
Whimberry Close, Salford M5
North West, England · M5
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£20,405
↗ 26%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £12,505 | £12,542 | £12,596 | £12,650 | £12,715 | £63,008 |
| Profit Before Tax | £4,391 | £4,607 | £4,983 | £5,367 | £5,843 | £25,191 |
| Profit After Tax | £3,557 | £3,732 | £4,036 | £4,347 | £4,733 | £20,405 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £11,357 | £11,766 | £19,207 | £21,808 | £23,241 | £87,378 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change