Flat M5 1 bed 1 bath

Oldfield Road, Salford M5

North West, England · M5

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£11,149

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

110%

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	£11,064	£11,230	£11,511	£11,798	£12,152	£57,756
Total Expenses	£8,661	£8,723	£8,795	£8,867	£8,945	£43,991
Profit Before Tax	£2,403	£2,506	£2,716	£2,931	£3,207	£13,764
Profit After Tax	£1,947	£2,030	£2,200	£2,374	£2,598	£11,149
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£6,147	£6,356	£10,369	£11,776	£12,564	£47,211
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	14%	15%	24%	27%	29%	110%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change