Flat
M5
3 beds
2 baths
Oldfield Road, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£50,320
↗ 37%After 5 Years
Change In Property Value
£108,187
↗ 26%After 5 Years
Return On Investment
117%
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 | £33,180 | £33,678 | £34,520 | £35,383 | £36,444 | £173,204 |
| Total Expenses | £21,982 | £22,077 | £22,204 | £22,335 | £22,483 | £111,081 |
| Profit Before Tax | £11,199 | £11,600 | £12,315 | £13,048 | £13,961 | £62,123 |
| Profit After Tax | £9,071 | £9,396 | £9,975 | £10,569 | £11,308 | £50,320 |
| Change In Property Value | £12,600 | £12,978 | £24,507 | £28,205 | £29,897 | £108,187 |
| Net Return | £21,671 | £22,374 | £34,482 | £38,774 | £41,206 | £158,507 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 25% | 29% | 30% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change