Flat
M5
2 beds
2 baths
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£95,425First YearProfit From Rental Income
£34,286
↗ 36%After 5 Years
Change In Property Value
£78,693
↗ 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 | £24,132 | £24,494 | £25,106 | £25,734 | £26,506 | £125,972 |
| Total Expenses | £16,534 | £16,616 | £16,720 | £16,827 | £16,947 | £83,644 |
| Profit Before Tax | £7,598 | £7,878 | £8,386 | £8,907 | £9,559 | £42,328 |
| Profit After Tax | £6,154 | £6,381 | £6,793 | £7,215 | £7,743 | £34,286 |
| Change In Property Value | £9,165 | £9,440 | £17,826 | £20,516 | £21,747 | £78,693 |
| Net Return | £15,319 | £15,821 | £24,618 | £27,731 | £29,490 | £112,979 |
| 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