Semi Detached
M7
3 beds
1 bath
Moor Lane, Salford M7
North West, England · M7
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£32,288
↗ 23%After 5 Years
Change In Property Value
£112,051
↗ 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 | £27,408 | £27,819 | £28,515 | £29,227 | £30,104 | £143,073 |
| Total Expenses | £20,499 | £20,552 | £20,632 | £20,715 | £20,813 | £103,211 |
| Profit Before Tax | £6,909 | £7,267 | £7,882 | £8,513 | £9,291 | £39,862 |
| Profit After Tax | £5,596 | £5,886 | £6,385 | £6,895 | £7,526 | £32,288 |
| Change In Property Value | £13,050 | £13,442 | £25,382 | £29,212 | £30,965 | £112,051 |
| Net Return | £18,646 | £19,328 | £31,767 | £36,108 | £38,491 | £144,339 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 27% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change