Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£98,959First Year

Profit From Rental Income

After 5 Years

£27,907

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£87,075

↗ 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	£20,508	£20,816	£21,128	£21,656	£22,197	£106,305
Total Expenses	£14,205	£14,286	£14,358	£14,453	£14,550	£71,852
Profit Before Tax	£6,303	£6,530	£6,770	£7,203	£7,648	£34,453
Profit After Tax	£5,105	£5,289	£5,483	£5,835	£6,195	£27,907
Change In Property Value	£9,468	£17,879	£20,577	£21,811	£17,340	£87,075
Net Return	£14,573	£23,168	£26,060	£27,646	£23,535	£114,982
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