Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£102,267First YearProfit From Rental Income
£32,966
↗ 32%After 5 Years
Change In Property Value
£83,729
↗ 26%After 5 Years
Return On Investment
114%
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 | £25,812 | £26,199 | £26,854 | £27,526 | £28,351 | £134,742 |
| Total Expenses | £18,559 | £18,668 | £18,800 | £18,935 | £19,083 | £94,044 |
| Profit Before Tax | £7,253 | £7,531 | £8,054 | £8,591 | £9,268 | £40,698 |
| Profit After Tax | £5,875 | £6,100 | £6,524 | £6,959 | £7,507 | £32,966 |
| Change In Property Value | £9,752 | £10,044 | £18,967 | £21,829 | £23,138 | £83,729 |
| Net Return | £15,627 | £16,144 | £25,491 | £28,787 | £30,646 | £116,695 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change