Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£102,267First Year

Profit From Rental Income

After 5 Years

£19,728

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£83,729

↗ 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	£21,132	£21,449	£21,985	£22,535	£23,211	£110,312
Total Expenses	£17,010	£17,087	£17,184	£17,283	£17,393	£85,956
Profit Before Tax	£4,122	£4,362	£4,801	£5,252	£5,818	£24,356
Profit After Tax	£3,339	£3,533	£3,889	£4,254	£4,713	£19,728
Change In Property Value	£9,752	£10,044	£18,967	£21,829	£23,138	£83,729
Net Return	£13,091	£13,577	£22,856	£26,083	£27,851	£103,457
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