Flat
M5
3 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£114,497First YearProfit From Rental Income
£41,923
↗ 37%After 5 Years
Change In Property Value
£92,731
↗ 26%After 5 Years
Return On Investment
118%
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 | £28,440 | £28,867 | £29,588 | £30,328 | £31,238 | £148,461 |
| Total Expenses | £19,127 | £19,215 | £19,331 | £19,448 | £19,582 | £96,703 |
| Profit Before Tax | £9,313 | £9,651 | £10,258 | £10,880 | £11,656 | £51,757 |
| Profit After Tax | £7,544 | £7,817 | £8,309 | £8,812 | £9,441 | £41,923 |
| Change In Property Value | £10,800 | £11,124 | £21,006 | £24,175 | £25,626 | £92,731 |
| Net Return | £18,344 | £18,941 | £29,314 | £32,988 | £35,067 | £134,654 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change