Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£98,959First Year

Profit From Rental Income

After 5 Years

£18,872

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£81,295

↗ 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	£20,508	£20,816	£21,336	£21,869	£22,525	£107,055
Total Expenses	£16,572	£16,649	£16,744	£16,841	£16,949	£83,756
Profit Before Tax	£3,936	£4,167	£4,592	£5,028	£5,576	£23,299
Profit After Tax	£3,188	£3,375	£3,720	£4,073	£4,517	£18,872
Change In Property Value	£9,468	£9,752	£18,415	£21,194	£22,466	£81,295
Net Return	£12,656	£13,127	£22,135	£25,267	£26,982	£100,167
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