Flat
M5
2 beds
2 baths
Middlewood Locks, Lockside Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£82,999First YearProfit From Rental Income
£14,920
↗ 18%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,544 | £17,807 | £18,252 | £18,709 | £19,270 | £91,582 |
| Total Expenses | £14,467 | £14,539 | £14,626 | £14,716 | £14,815 | £73,163 |
| Profit Before Tax | £3,077 | £3,268 | £3,626 | £3,993 | £4,455 | £18,420 |
| Profit After Tax | £2,493 | £2,647 | £2,937 | £3,234 | £3,609 | £14,920 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £10,593 | £10,990 | £18,691 | £21,366 | £22,828 | £84,469 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change