Terraced
M7
3 beds
1 bath
Wellington Street East, Salford M7
North West, England · M7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£24,210
↗ 22%After 5 Years
Change In Property Value
£90,156
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £16,556 | £16,600 | £16,666 | £16,733 | £16,813 | £83,368 |
| Profit Before Tax | £5,140 | £5,422 | £5,906 | £6,403 | £7,017 | £29,888 |
| Profit After Tax | £4,164 | £4,391 | £4,784 | £5,187 | £5,684 | £24,210 |
| Change In Property Value | £10,500 | £10,815 | £20,422 | £23,504 | £24,914 | £90,156 |
| Net Return | £14,664 | £15,206 | £25,206 | £28,691 | £30,598 | £114,366 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change