Flat
M5
3 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£124,999First YearProfit From Rental Income
£25,320
↗ 20%After 5 Years
Change In Property Value
£100,459
↗ 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 | £25,344 | £25,724 | £26,367 | £27,026 | £27,837 | £132,299 |
| Total Expenses | £20,008 | £20,092 | £20,199 | £20,309 | £20,432 | £101,039 |
| Profit Before Tax | £5,336 | £5,633 | £6,168 | £6,718 | £7,405 | £31,260 |
| Profit After Tax | £4,322 | £4,562 | £4,996 | £5,441 | £5,998 | £25,320 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,459 |
| Net Return | £16,022 | £16,613 | £27,753 | £31,632 | £33,760 | £125,780 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change