Detached
M5
3 beds
2 baths
Oldfield Road, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£26,636
↗ 18%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,556 | £26,954 | £27,628 | £28,319 | £29,168 | £138,626 |
| Total Expenses | £21,009 | £21,061 | £21,139 | £21,219 | £21,314 | £105,742 |
| Profit Before Tax | £5,547 | £5,894 | £6,489 | £7,100 | £7,854 | £32,884 |
| Profit After Tax | £4,493 | £4,774 | £5,256 | £5,751 | £6,362 | £26,636 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £17,993 | £18,679 | £31,514 | £35,971 | £38,395 | £142,551 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change