Terraced
M7
3 beds
2 baths
Littleton Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£15,179
↗ 22%After 5 Years
Change In Property Value
£59,245
↗ 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 | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £11,051 | £11,084 | £11,131 | £11,179 | £11,235 | £55,679 |
| Profit Before Tax | £3,205 | £3,386 | £3,701 | £4,024 | £4,423 | £18,739 |
| Profit After Tax | £2,596 | £2,743 | £2,998 | £3,259 | £3,583 | £15,179 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £9,496 | £9,850 | £16,418 | £18,705 | £19,955 | £74,424 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 14% | 14% | 23% | 27% | 29% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change