Flat M5 3 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£33,050

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£99,325

↗ 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	£23,400	£23,751	£24,107	£24,710	£25,328	£121,296
Total Expenses	£15,923	£16,008	£16,085	£16,187	£16,291	£80,494
Profit Before Tax	£7,477	£7,743	£8,023	£8,523	£9,036	£40,802
Profit After Tax	£6,056	£6,272	£6,498	£6,904	£7,320	£33,050
Change In Property Value	£10,800	£20,394	£23,472	£24,880	£19,780	£99,325
Net Return	£16,856	£26,666	£29,970	£31,784	£27,099	£132,375
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
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