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
£46,098
↗ 37%After 5 Years
Change In Property Value
£100,459
↗ 26%After 5 Years
Return On Investment
117%
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 | £30,804 | £31,266 | £32,048 | £32,849 | £33,834 | £160,801 |
| Total Expenses | £20,554 | £20,646 | £20,767 | £20,891 | £21,032 | £103,889 |
| Profit Before Tax | £10,250 | £10,620 | £11,281 | £11,958 | £12,802 | £56,912 |
| Profit After Tax | £8,303 | £8,602 | £9,137 | £9,686 | £10,370 | £46,098 |
| Change In Property Value | £11,700 | £12,051 | £22,756 | £26,190 | £27,762 | £100,459 |
| Net Return | £20,003 | £20,653 | £31,894 | £35,876 | £38,132 | £146,558 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change