Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£28,995
↗ 28%After 5 Years
Change In Property Value
£89,669
↗ 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 | £21,120 | £21,437 | £21,758 | £22,302 | £22,860 | £109,477 |
| Total Expenses | £14,569 | £14,651 | £14,724 | £14,820 | £14,918 | £73,681 |
| Profit Before Tax | £6,551 | £6,786 | £7,035 | £7,482 | £7,942 | £35,796 |
| Profit After Tax | £5,306 | £5,497 | £5,698 | £6,061 | £6,433 | £28,995 |
| Change In Property Value | £9,750 | £18,411 | £21,190 | £22,461 | £17,857 | £89,669 |
| Net Return | £15,056 | £23,908 | £26,888 | £28,522 | £24,289 | £118,663 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change