Terraced
M7
3 beds
1 bath
Bradshaw Street, Salford M7
North West, England · M7
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£17,820
↗ 22%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,428 | £16,674 | £17,091 | £17,519 | £18,044 | £85,756 |
| Total Expenses | £12,657 | £12,693 | £12,745 | £12,799 | £12,862 | £63,756 |
| Profit Before Tax | £3,771 | £3,982 | £4,346 | £4,720 | £5,182 | £22,001 |
| Profit After Tax | £3,055 | £3,225 | £3,520 | £3,823 | £4,197 | £17,820 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £11,005 | £11,414 | £18,983 | £21,619 | £23,061 | £86,081 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 28% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change