Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£96,997First YearProfit From Rental Income
£31,367
↗ 32%After 5 Years
Change In Property Value
£79,851
↗ 26%After 5 Years
Return On Investment
115%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,624 | £24,993 | £25,618 | £26,259 | £27,046 | £128,541 |
| Total Expenses | £17,723 | £17,829 | £17,955 | £18,084 | £18,226 | £89,816 |
| Profit Before Tax | £6,901 | £7,165 | £7,664 | £8,175 | £8,821 | £38,725 |
| Profit After Tax | £5,589 | £5,804 | £6,207 | £6,622 | £7,145 | £31,367 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,851 |
| Net Return | £14,889 | £15,382 | £24,296 | £27,439 | £29,212 | £111,218 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change