Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford, Manchester M5
North West, England · M5
View property listing
Initial Investment
£96,947First YearProfit From Rental Income
£31,349
↗ 32%After 5 Years
Change In Property Value
£79,814
↗ 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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £17,715 | £17,821 | £17,947 | £18,076 | £18,217 | £89,776 |
| Profit Before Tax | £6,897 | £7,161 | £7,659 | £8,170 | £8,816 | £38,702 |
| Profit After Tax | £5,586 | £5,800 | £6,204 | £6,618 | £7,141 | £31,349 |
| Change In Property Value | £9,296 | £9,574 | £18,080 | £20,808 | £22,056 | £79,814 |
| Net Return | £14,882 | £15,375 | £24,283 | £27,426 | £29,197 | £111,163 |
| 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