Flat
M5
1 bed
1 bath
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£97,875First YearProfit From Rental Income
£31,611
↗ 32%After 5 Years
Change In Property Value
£80,496
↗ 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 | £24,816 | £25,188 | £25,818 | £26,463 | £27,257 | £129,543 |
| Total Expenses | £17,862 | £17,968 | £18,095 | £18,225 | £18,368 | £90,517 |
| Profit Before Tax | £6,954 | £7,220 | £7,723 | £8,239 | £8,889 | £39,025 |
| Profit After Tax | £5,633 | £5,849 | £6,256 | £6,673 | £7,200 | £31,611 |
| Change In Property Value | £9,375 | £9,656 | £18,234 | £20,986 | £22,245 | £80,496 |
| Net Return | £15,008 | £15,505 | £24,490 | £27,659 | £29,446 | £112,107 |
| 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