Flat M5 1 bed 1 bath

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£97,875First Year

Profit From Rental Income

After 5 Years

£18,639

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£80,496

↗ 26%After 5 Years

Return On Investment

101%

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	£21,136	£21,665	£22,315	£106,052
Total Expenses	£16,430	£16,507	£16,601	£16,698	£16,805	£83,041
Profit Before Tax	£3,886	£4,114	£4,535	£4,967	£5,509	£23,012
Profit After Tax	£3,148	£3,333	£3,674	£4,023	£4,462	£18,639
Change In Property Value	£9,375	£9,656	£18,234	£20,986	£22,245	£80,496
Net Return	£12,523	£12,989	£21,908	£25,009	£26,708	£99,136
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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