Flat M5 1 bed 1 bath

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£97,883First Year

Profit From Rental Income

After 5 Years

£27,582

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£86,227

↗ 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	£20,316	£20,621	£20,930	£21,453	£21,990	£105,310
Total Expenses	£14,087	£14,168	£14,239	£14,334	£14,430	£71,258
Profit Before Tax	£6,229	£6,453	£6,691	£7,120	£7,560	£34,052
Profit After Tax	£5,045	£5,227	£5,419	£5,767	£6,123	£27,582
Change In Property Value	£9,376	£17,705	£20,376	£21,599	£17,171	£86,227
Net Return	£14,421	£22,932	£25,796	£27,366	£23,294	£113,809
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