Flat
M5
1 bed
1 bath
Oldfield Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£60,700First YearProfit From Rental Income
£8,793
↗ 14%After 5 Years
Change In Property Value
£51,260
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,936 | £13,130 | £13,458 | £13,795 | £14,209 | £67,528 |
| Total Expenses | £11,189 | £11,254 | £11,330 | £11,408 | £11,492 | £56,673 |
| Profit Before Tax | £1,747 | £1,876 | £2,128 | £2,387 | £2,717 | £10,855 |
| Profit After Tax | £1,415 | £1,519 | £1,724 | £1,934 | £2,201 | £8,793 |
| Change In Property Value | £5,970 | £6,149 | £11,612 | £13,364 | £14,166 | £51,260 |
| Net Return | £7,385 | £7,668 | £13,335 | £15,297 | £16,366 | £60,053 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change