Flat M5 1 bed 1 bath

11 Lockside Lane, Salford, Manchester M5

North West, England · M5

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£14,722

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£46,366

↗ 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	£14,292	£14,506	£14,869	£15,241	£15,698	£74,606
Total Expenses	£11,111	£11,191	£11,281	£11,374	£11,474	£56,431
Profit Before Tax	£3,181	£3,316	£3,588	£3,866	£4,224	£18,175
Profit After Tax	£2,577	£2,686	£2,906	£3,132	£3,421	£14,722
Change In Property Value	£5,400	£5,562	£10,503	£12,088	£12,813	£46,366
Net Return	£7,977	£8,248	£13,409	£15,220	£16,234	£61,088
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

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