Flat
M7
4 beds
2 baths
Oaklands Road, Salford, Manchester M7
North West, England · M7
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£39,608
↗ 27%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
107%
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 | £31,632 | £32,106 | £32,909 | £33,732 | £34,744 | £165,123 |
| Total Expenses | £23,017 | £23,110 | £23,234 | £23,360 | £23,504 | £116,224 |
| Profit Before Tax | £8,615 | £8,996 | £9,676 | £10,372 | £11,240 | £48,899 |
| Profit After Tax | £6,978 | £7,287 | £7,837 | £8,401 | £9,105 | £39,608 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £20,478 | £21,192 | £34,094 | £38,621 | £41,137 | £155,523 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 23% | 26% | 28% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change