Semi Detached
M5
4 beds
2 baths
Churchill Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£138,282First YearProfit From Rental Income
£57,761
↗ 42%After 5 Years
Change In Property Value
£110,235
↗ 26%After 5 Years
Return On Investment
121%
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 | £33,804 | £34,311 | £35,169 | £36,048 | £37,129 | £176,461 |
| Total Expenses | £20,859 | £20,922 | £21,018 | £21,117 | £21,236 | £105,152 |
| Profit Before Tax | £12,945 | £13,390 | £14,151 | £14,931 | £15,894 | £71,310 |
| Profit After Tax | £10,485 | £10,846 | £11,462 | £12,094 | £12,874 | £57,761 |
| Change In Property Value | £12,839 | £13,224 | £24,971 | £28,739 | £30,463 | £110,235 |
| Net Return | £23,324 | £24,069 | £36,433 | £40,833 | £43,337 | £167,996 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 17% | 17% | 26% | 30% | 31% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change