Semi Detached
M7
3 beds
1 bath
Oaklands Road, Salford M7
North West, England · M7
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£15,663
↗ 23%After 5 Years
Change In Property Value
£57,957
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,172 | £14,385 | £14,744 | £15,113 | £15,566 | £73,980 |
| Total Expenses | £10,844 | £10,877 | £10,924 | £10,971 | £11,027 | £54,643 |
| Profit Before Tax | £3,328 | £3,508 | £3,821 | £4,141 | £4,539 | £19,337 |
| Profit After Tax | £2,696 | £2,841 | £3,095 | £3,355 | £3,676 | £15,663 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,110 | £16,016 | £57,957 |
| Net Return | £9,446 | £9,794 | £16,223 | £18,464 | £19,693 | £73,620 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change