Semi Detached M27 3 beds 1 bath

Grasmere Road, Swinton, Salford M27

M27

Initial Investment

First Year

£132,350First Year

Profit From Rental Income

After 5 Years

£16,564

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£51,637

↗ 20%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,840	£16,157	£16,561	£16,975	£17,399	£82,931
Total Expenses	£12,400	£12,443	£12,494	£12,546	£12,599	£62,481
Profit Before Tax	£3,441	£3,714	£4,067	£4,429	£4,800	£20,450
Profit After Tax	£2,787	£3,008	£3,294	£3,587	£3,888	£16,564
Change In Property Value	£5,200	£5,304	£10,820	£14,066	£16,246	£51,637
Net Return	£7,987	£8,312	£14,114	£17,653	£20,134	£68,201
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	6%	6%	11%	13%	15%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change