Flat
M5
2 beds
2 baths
Lockside Lane, Salford M5
North West, England · M5
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£26,903
↗ 30%After 5 Years
Change In Property Value
£74,701
↗ 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 | £23,028 | £23,373 | £23,958 | £24,557 | £25,293 | £120,209 |
| Total Expenses | £17,150 | £17,261 | £17,391 | £17,524 | £17,669 | £86,995 |
| Profit Before Tax | £5,878 | £6,112 | £6,567 | £7,032 | £7,624 | £33,214 |
| Profit After Tax | £4,762 | £4,951 | £5,319 | £5,696 | £6,176 | £26,903 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £13,462 | £13,912 | £22,240 | £25,171 | £26,819 | £101,604 |
| Return From Rental Income (%) | 5% | 6% | 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