Detached
M7
6 beds
2 baths
Castleton Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£34,457
↗ 16%After 5 Years
Change In Property Value
£167,433
↗ 26%After 5 Years
Return On Investment
93%
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 | £37,056 | £37,612 | £38,552 | £39,516 | £40,701 | £193,437 |
| Total Expenses | £29,994 | £30,061 | £30,166 | £30,274 | £30,403 | £150,898 |
| Profit Before Tax | £7,062 | £7,550 | £8,386 | £9,242 | £10,299 | £42,539 |
| Profit After Tax | £5,720 | £6,116 | £6,793 | £7,486 | £8,342 | £34,457 |
| Change In Property Value | £19,500 | £20,085 | £37,927 | £43,651 | £46,270 | £167,433 |
| Net Return | £25,220 | £26,201 | £44,720 | £51,137 | £54,612 | £201,889 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 25% | 93% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change