Semi Detached
M7
4 beds
3 baths
Whitsun Avenue, Salford, Greater Manchester M7
North West, England · M7
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£24,766
↗ 23%After 5 Years
Change In Property Value
£87,580
↗ 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 | £21,420 | £21,741 | £22,285 | £22,842 | £23,527 | £111,815 |
| Total Expenses | £16,132 | £16,175 | £16,240 | £16,307 | £16,386 | £81,240 |
| Profit Before Tax | £5,289 | £5,566 | £6,045 | £6,535 | £7,141 | £30,575 |
| Profit After Tax | £4,284 | £4,509 | £4,896 | £5,293 | £5,784 | £24,766 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £14,484 | £15,015 | £24,735 | £28,126 | £29,987 | £112,346 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 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