Semi Detached M7 5 beds 3 baths

Cavendish Road, Salford M7

North West, England · M7

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£59,169

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£199,631

↗ 26%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,828	£49,560	£50,799	£52,069	£53,631	£254,889
Total Expenses	£36,131	£36,216	£36,350	£36,488	£36,655	£181,840
Profit Before Tax	£12,697	£13,345	£14,449	£15,581	£16,976	£73,048
Profit After Tax	£10,285	£10,809	£11,704	£12,621	£13,751	£59,169
Change In Property Value	£23,250	£23,948	£45,221	£52,045	£55,168	£199,631
Net Return	£33,535	£34,757	£56,925	£64,666	£68,919	£258,801
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change