Terraced
M7
4 beds
3 baths
The Cliff, Lower Broughton Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£56,969
↗ 22%After 5 Years
Change In Property Value
£202,207
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,672 | £49,402 | £50,637 | £51,903 | £53,460 | £254,074 |
| Total Expenses | £36,512 | £36,597 | £36,731 | £36,868 | £37,035 | £183,743 |
| Profit Before Tax | £12,160 | £12,805 | £13,906 | £15,035 | £16,425 | £70,332 |
| Profit After Tax | £9,850 | £10,372 | £11,264 | £12,178 | £13,305 | £56,969 |
| Change In Property Value | £23,550 | £24,257 | £45,804 | £52,717 | £55,880 | £202,207 |
| Net Return | £33,400 | £34,629 | £57,068 | £64,895 | £69,184 | £259,176 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change