Flat
M5
3 beds
2 baths
Oldfield Road, Salford M5
North West, England · M5
View property listing
Initial Investment
£135,482First YearProfit From Rental Income
£50,328
↗ 37%After 5 Years
Change In Property Value
£108,174
↗ 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 | £21,980 | £22,075 | £22,202 | £22,333 | £22,481 | £111,071 |
| Profit Before Tax | £11,200 | £11,602 | £12,317 | £13,050 | £13,963 | £62,133 |
| Profit After Tax | £9,072 | £9,398 | £9,977 | £10,571 | £11,310 | £50,328 |
| Change In Property Value | £12,599 | £12,976 | £24,504 | £28,202 | £29,894 | £108,174 |
| Net Return | £21,671 | £22,374 | £34,481 | £38,772 | £41,204 | £158,502 |
| 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