Semi Detached
M5
4 beds
2 baths
Churchill Way, Salford M5
North West, England · M5
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£58,079
↗ 42%After 5 Years
Change In Property Value
£110,750
↗ 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 | £33,972 | £34,482 | £35,344 | £36,227 | £37,314 | £177,338 |
| Total Expenses | £20,955 | £21,018 | £21,115 | £21,214 | £21,334 | £105,636 |
| Profit Before Tax | £13,017 | £13,464 | £14,229 | £15,013 | £15,980 | £71,702 |
| Profit After Tax | £10,543 | £10,906 | £11,525 | £12,161 | £12,944 | £58,079 |
| Change In Property Value | £12,899 | £13,285 | £25,087 | £28,873 | £30,606 | £110,750 |
| Net Return | £23,442 | £24,191 | £36,613 | £41,034 | £43,550 | £168,829 |
| 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