Terraced M3 3 beds 1 bath

Burton Walk, Salford M3

North West, England · M3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£35,261

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£90,156

↗ 26%After 5 Years

Return On Investment

113%

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	£24,600	£24,969	£25,593	£26,233	£27,020	£128,415
Total Expenses	£16,846	£16,895	£16,968	£17,043	£17,132	£84,884
Profit Before Tax	£7,754	£8,074	£8,625	£9,190	£9,888	£43,532
Profit After Tax	£6,281	£6,540	£6,987	£7,444	£8,009	£35,261
Change In Property Value	£10,500	£10,815	£20,422	£23,504	£24,914	£90,156
Net Return	£16,781	£17,355	£27,409	£30,948	£32,924	£125,417
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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