Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£95,425First Year

Profit From Rental Income

After 5 Years

£26,774

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£84,288

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,860	£20,158	£20,460	£20,972	£21,496	£102,946
Total Expenses	£13,815	£13,895	£13,966	£14,059	£14,155	£69,891
Profit Before Tax	£6,045	£6,263	£6,494	£6,912	£7,342	£33,055
Profit After Tax	£4,896	£5,073	£5,260	£5,599	£5,947	£26,774
Change In Property Value	£9,165	£17,307	£19,918	£21,113	£16,785	£84,288
Net Return	£14,061	£22,379	£25,178	£26,712	£22,732	£111,063
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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