Flat
M5
3 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£22,743
↗ 20%After 5 Years
Change In Property Value
£92,732
↗ 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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £18,623 | £18,704 | £18,806 | £18,911 | £19,029 | £94,073 |
| Profit Before Tax | £4,777 | £5,047 | £5,538 | £6,042 | £6,673 | £28,078 |
| Profit After Tax | £3,869 | £4,088 | £4,486 | £4,894 | £5,405 | £22,743 |
| Change In Property Value | £10,800 | £11,124 | £21,006 | £24,176 | £25,626 | £92,732 |
| Net Return | £14,669 | £15,212 | £25,492 | £29,070 | £31,032 | £115,475 |
| 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