Semi Detached
M7
4 beds
1 bath
Grassfield Avenue, Salford M7
North West, England · M7
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£17,673
↗ 23%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £11,994 | £12,029 | £12,080 | £12,132 | £12,193 | £60,429 |
| Profit Before Tax | £3,762 | £3,963 | £4,312 | £4,670 | £5,113 | £21,819 |
| Profit After Tax | £3,047 | £3,210 | £3,493 | £3,783 | £4,141 | £17,673 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £10,547 | £10,935 | £18,080 | £20,571 | £21,937 | £82,071 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change