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

£18,635

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£80,503

↗ 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	£16,431	£16,508	£16,602	£16,699	£16,806	£83,046
Profit Before Tax	£3,885	£4,113	£4,534	£4,966	£5,508	£23,007
Profit After Tax	£3,147	£3,332	£3,673	£4,022	£4,462	£18,635
Change In Property Value	£9,376	£9,657	£18,236	£20,988	£22,247	£80,503
Net Return	£12,523	£12,989	£21,908	£25,010	£26,709	£99,138
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