Flat
M5
2 beds
2 baths
11 Lockside Lane, Middlewood Locks, Salford M5
North West, England · M5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£35,636
↗ 36%After 5 Years
Change In Property Value
£81,140
↗ 26%After 5 Years
Return On Investment
118%
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 | £24,888 | £25,261 | £25,893 | £26,540 | £27,336 | £129,919 |
| Total Expenses | £16,986 | £17,070 | £17,176 | £17,284 | £17,407 | £85,923 |
| Profit Before Tax | £7,902 | £8,192 | £8,717 | £9,256 | £9,930 | £43,995 |
| Profit After Tax | £6,400 | £6,635 | £7,061 | £7,497 | £8,043 | £35,636 |
| Change In Property Value | £9,450 | £9,734 | £18,380 | £21,154 | £22,423 | £81,140 |
| Net Return | £15,850 | £16,369 | £25,441 | £28,651 | £30,466 | £116,777 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change