Flat
M5
1 bed
1 bath
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£97,883First YearProfit From Rental Income
£31,607
↗ 32%After 5 Years
Change In Property Value
£80,503
↗ 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 | £17,863 | £17,969 | £18,096 | £18,226 | £18,369 | £90,522 |
| Profit Before Tax | £6,953 | £7,219 | £7,722 | £8,238 | £8,888 | £39,020 |
| Profit After Tax | £5,632 | £5,848 | £6,255 | £6,672 | £7,200 | £31,607 |
| Change In Property Value | £9,376 | £9,657 | £18,236 | £20,988 | £22,247 | £80,503 |
| Net Return | £15,008 | £15,505 | £24,491 | £27,660 | £29,447 | £112,110 |
| 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