Flat M5 3 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£124,999First Year

Profit From Rental Income

After 5 Years

£36,487

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£107,602

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,344	£25,724	£26,110	£26,763	£27,432	£131,373
Total Expenses	£17,083	£17,171	£17,250	£17,357	£17,467	£86,328
Profit Before Tax	£8,261	£8,554	£8,860	£9,405	£9,965	£45,045
Profit After Tax	£6,692	£6,928	£7,176	£7,618	£8,072	£36,487
Change In Property Value	£11,700	£22,093	£25,428	£26,953	£21,428	£107,602
Net Return	£18,392	£29,022	£32,604	£34,572	£29,499	£144,088
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	115%

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