Flat M5 2 beds 2 baths

1 Lockgate Square, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£26,107

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£73,413

↗ 26%After 5 Years

Return On Investment

113%

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	£22,632	£22,971	£23,546	£24,134	£24,858	£118,142
Total Expenses	£16,934	£17,045	£17,175	£17,307	£17,451	£85,911
Profit Before Tax	£5,698	£5,927	£6,371	£6,827	£7,407	£32,231
Profit After Tax	£4,616	£4,801	£5,161	£5,530	£6,000	£26,107
Change In Property Value	£8,550	£8,807	£16,630	£19,139	£20,288	£73,413
Net Return	£13,166	£13,607	£21,790	£24,669	£26,287	£99,520
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change