Terraced
M7
5 beds
2 baths
Douglas Street, Salford M7
North West, England · M7
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£22,720
↗ 22%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,460 | £20,767 | £21,286 | £21,818 | £22,473 | £106,804 |
| Total Expenses | £15,639 | £15,681 | £15,744 | £15,808 | £15,884 | £78,755 |
| Profit Before Tax | £4,821 | £5,086 | £5,542 | £6,010 | £6,589 | £28,049 |
| Profit After Tax | £3,905 | £4,120 | £4,489 | £4,868 | £5,337 | £22,720 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £13,805 | £14,317 | £23,745 | £27,030 | £28,828 | £107,724 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change