Flat
M5
2 beds
2 baths
Middlewood Locks, Salford M5
North West, England · M5
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£29,312
↗ 35%After 5 Years
Change In Property Value
£69,536
↗ 26%After 5 Years
Return On Investment
119%
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 | £21,324 | £21,644 | £22,185 | £22,740 | £23,422 | £111,314 |
| Total Expenses | £14,843 | £14,921 | £15,018 | £15,117 | £15,228 | £75,126 |
| Profit Before Tax | £6,481 | £6,723 | £7,167 | £7,623 | £8,194 | £36,188 |
| Profit After Tax | £5,250 | £5,446 | £5,805 | £6,174 | £6,637 | £29,312 |
| Change In Property Value | £8,099 | £8,341 | £15,751 | £18,128 | £19,216 | £69,536 |
| Net Return | £13,348 | £13,787 | £21,557 | £24,303 | £25,853 | £98,848 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change