Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£95,425First YearProfit From Rental Income
£30,872
↗ 32%After 5 Years
Change In Property Value
£78,693
↗ 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 | £24,264 | £24,628 | £25,244 | £25,875 | £26,651 | £126,661 |
| Total Expenses | £17,473 | £17,577 | £17,701 | £17,829 | £17,969 | £88,548 |
| Profit Before Tax | £6,791 | £7,051 | £7,542 | £8,046 | £8,682 | £38,113 |
| Profit After Tax | £5,501 | £5,711 | £6,109 | £6,517 | £7,033 | £30,872 |
| Change In Property Value | £9,165 | £9,440 | £17,826 | £20,516 | £21,747 | £78,693 |
| Net Return | £14,666 | £15,151 | £23,935 | £27,033 | £28,780 | £109,565 |
| 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