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
£24,529
↗ 30%After 5 Years
Change In Property Value
£69,549
↗ 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 | £21,444 | £21,766 | £22,310 | £22,868 | £23,554 | £111,941 |
| Total Expenses | £16,094 | £16,200 | £16,324 | £16,451 | £16,589 | £81,658 |
| Profit Before Tax | £5,350 | £5,565 | £5,986 | £6,417 | £6,965 | £30,283 |
| Profit After Tax | £4,334 | £4,508 | £4,848 | £5,197 | £5,642 | £24,529 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £12,434 | £12,851 | £20,603 | £23,329 | £24,861 | £94,078 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change