Flat
M5
3 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£124,999First YearProfit From Rental Income
£39,983
↗ 32%After 5 Years
Change In Property Value
£100,459
↗ 26%After 5 Years
Return On Investment
112%
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 | £30,972 | £31,437 | £32,222 | £33,028 | £34,019 | £161,678 |
| Total Expenses | £22,167 | £22,297 | £22,452 | £22,612 | £22,788 | £112,316 |
| Profit Before Tax | £8,805 | £9,140 | £9,770 | £10,416 | £11,231 | £49,362 |
| Profit After Tax | £7,132 | £7,403 | £7,914 | £8,437 | £9,097 | £39,983 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,459 |
| Net Return | £18,832 | £19,454 | £30,670 | £34,627 | £36,859 | £140,443 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change