Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£96,947First Year

Profit From Rental Income

After 5 Years

£27,250

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£85,489

↗ 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	£20,136	£20,438	£20,745	£21,263	£21,795	£104,377
Total Expenses	£13,983	£14,063	£14,135	£14,229	£14,324	£70,734
Profit Before Tax	£6,153	£6,375	£6,610	£7,035	£7,470	£33,643
Profit After Tax	£4,984	£5,164	£5,354	£5,698	£6,051	£27,250
Change In Property Value	£9,296	£17,553	£20,202	£21,414	£17,024	£85,489
Net Return	£14,279	£22,717	£25,556	£27,112	£23,075	£112,739
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