Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£96,947First Year

Profit From Rental Income

After 5 Years

£18,380

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£79,814

↗ 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	£20,136	£20,438	£20,949	£21,473	£22,117	£105,113
Total Expenses	£16,307	£16,383	£16,477	£16,573	£16,680	£82,421
Profit Before Tax	£3,829	£4,055	£4,472	£4,899	£5,436	£22,692
Profit After Tax	£3,102	£3,284	£3,622	£3,968	£4,404	£18,380
Change In Property Value	£9,296	£9,574	£18,080	£20,808	£22,056	£79,814
Net Return	£12,397	£12,859	£21,702	£24,776	£26,460	£98,194
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