Flat M5 1 bed 1 bath

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£97,875First Year

Profit From Rental Income

After 5 Years

£27,585

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£86,220

↗ 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	£20,316	£20,621	£20,930	£21,453	£21,990	£105,310
Total Expenses	£14,086	£14,167	£14,239	£14,333	£14,429	£71,254
Profit Before Tax	£6,230	£6,454	£6,691	£7,120	£7,561	£34,056
Profit After Tax	£5,046	£5,228	£5,420	£5,768	£6,124	£27,585
Change In Property Value	£9,375	£17,703	£20,375	£21,597	£17,170	£86,220
Net Return	£14,421	£22,931	£25,795	£27,365	£23,294	£113,805
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