Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£95,247First YearProfit From Rental Income
£30,787
↗ 32%After 5 Years
Change In Property Value
£78,563
↗ 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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £17,444 | £17,548 | £17,672 | £17,799 | £17,939 | £88,402 |
| Profit Before Tax | £6,772 | £7,031 | £7,522 | £8,024 | £8,659 | £38,009 |
| Profit After Tax | £5,485 | £5,695 | £6,093 | £6,500 | £7,014 | £30,787 |
| Change In Property Value | £9,150 | £9,424 | £17,796 | £20,482 | £21,711 | £78,563 |
| Net Return | £14,635 | £15,120 | £23,889 | £26,982 | £28,725 | £109,350 |
| 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