Semi Detached
M7
3 beds
1 bath
Bury Old Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£23,185
↗ 23%After 5 Years
Change In Property Value
£82,428
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,160 | £20,462 | £20,974 | £21,498 | £22,143 | £105,238 |
| Total Expenses | £15,212 | £15,254 | £15,316 | £15,379 | £15,454 | £76,615 |
| Profit Before Tax | £4,948 | £5,209 | £5,658 | £6,119 | £6,689 | £28,623 |
| Profit After Tax | £4,008 | £4,219 | £4,583 | £4,957 | £5,418 | £23,185 |
| Change In Property Value | £9,600 | £9,888 | £18,672 | £21,490 | £22,779 | £82,428 |
| Net Return | £13,608 | £14,107 | £23,255 | £26,446 | £28,197 | £105,613 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change