Flat
M5
1 bed
1 bath
Landmark, 30 Oldfield Rd, Salford M5
North West, England · M5
View property listing
Initial Investment
£97,875First YearProfit From Rental Income
£35,262
↗ 36%After 5 Years
Change In Property Value
£80,496
↗ 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 | £24,684 | £25,054 | £25,681 | £26,323 | £27,112 | £128,854 |
| Total Expenses | £16,867 | £16,950 | £17,055 | £17,164 | £17,285 | £85,321 |
| Profit Before Tax | £7,817 | £8,104 | £8,625 | £9,159 | £9,827 | £43,533 |
| Profit After Tax | £6,332 | £6,565 | £6,986 | £7,419 | £7,960 | £35,262 |
| Change In Property Value | £9,375 | £9,656 | £18,234 | £20,986 | £22,245 | £80,496 |
| Net Return | £15,707 | £16,221 | £25,221 | £28,405 | £30,205 | £115,758 |
| 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