Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£95,247First Year

Profit From Rental Income

After 5 Years

£26,704

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£84,149

↗ 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	£19,824	£20,121	£20,423	£20,934	£21,457	£102,759
Total Expenses	£13,796	£13,875	£13,947	£14,039	£14,134	£69,791
Profit Before Tax	£6,028	£6,246	£6,477	£6,894	£7,323	£32,968
Profit After Tax	£4,883	£5,059	£5,246	£5,584	£5,931	£26,704
Change In Property Value	£9,150	£17,278	£19,885	£21,078	£16,757	£84,149
Net Return	£14,033	£22,337	£25,131	£26,663	£22,689	£110,853
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