Semi Detached
M5
3 beds
1 bath
Milton Avenue, Salford M5
North West, England · M5
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£32,880
↗ 43%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
128%
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 | £19,752 | £20,048 | £20,549 | £21,063 | £21,695 | £103,108 |
| Total Expenses | £12,394 | £12,435 | £12,496 | £12,558 | £12,632 | £62,515 |
| Profit Before Tax | £7,358 | £7,613 | £8,054 | £8,505 | £9,063 | £40,593 |
| Profit After Tax | £5,960 | £6,167 | £6,523 | £6,889 | £7,341 | £32,880 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £13,460 | £13,892 | £21,111 | £23,678 | £25,137 | £97,277 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 43% |
| Total Net Return (%) | 18% | 18% | 28% | 31% | 33% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change