Flat
M5
3 beds
2 baths
1 Lockgate Square, Salford M5
North West, England · M5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£29,315
↗ 29%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
111%
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 | £25,812 | £26,199 | £26,854 | £27,526 | £28,351 | £134,742 |
| Total Expenses | £19,422 | £19,551 | £19,701 | £19,855 | £20,022 | £98,551 |
| Profit Before Tax | £6,390 | £6,648 | £7,153 | £7,670 | £8,330 | £36,191 |
| Profit After Tax | £5,176 | £5,385 | £5,794 | £6,213 | £6,747 | £29,315 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £14,926 | £15,427 | £24,757 | £28,038 | £29,882 | £113,031 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change