Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£98,960First YearProfit From Rental Income
£35,723
↗ 36%After 5 Years
Change In Property Value
£81,295
↗ 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 | £24,936 | £25,310 | £25,943 | £26,591 | £27,389 | £130,169 |
| Total Expenses | £17,015 | £17,098 | £17,205 | £17,313 | £17,436 | £86,067 |
| Profit Before Tax | £7,921 | £8,212 | £8,738 | £9,278 | £9,953 | £44,102 |
| Profit After Tax | £6,416 | £6,651 | £7,078 | £7,515 | £8,062 | £35,723 |
| Change In Property Value | £9,468 | £9,752 | £18,415 | £21,194 | £22,466 | £81,295 |
| Net Return | £15,884 | £16,403 | £25,493 | £28,709 | £30,528 | £117,018 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| 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