Terraced
M3
4 beds
3 baths
Senior Lane, Salford M3
North West, England · M3
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£52,340
↗ 31%After 5 Years
Change In Property Value
£131,370
↗ 26%After 5 Years
Return On Investment
110%
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 | £35,844 | £36,382 | £37,291 | £38,223 | £39,370 | £187,111 |
| Total Expenses | £24,319 | £24,384 | £24,486 | £24,590 | £24,715 | £122,493 |
| Profit Before Tax | £11,525 | £11,998 | £12,806 | £13,634 | £14,655 | £64,617 |
| Profit After Tax | £9,336 | £9,718 | £10,373 | £11,043 | £11,871 | £52,340 |
| Change In Property Value | £15,300 | £15,759 | £29,758 | £34,249 | £36,304 | £131,370 |
| Net Return | £24,636 | £25,477 | £40,131 | £45,292 | £48,175 | £183,710 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change