Flat
M5
2 beds
2 baths
12 Lockside Lane, Bellows, Salford M5
North West, England · M5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£33,005
↗ 40%After 5 Years
Change In Property Value
£69,549
↗ 26%After 5 Years
Return On Investment
124%
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 | £14,090 | £14,150 | £14,231 | £14,314 | £14,409 | £71,194 |
| Profit Before Tax | £7,354 | £7,615 | £8,079 | £8,554 | £9,145 | £40,747 |
| Profit After Tax | £5,957 | £6,169 | £6,544 | £6,928 | £7,407 | £33,005 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £14,057 | £14,512 | £22,298 | £25,060 | £26,627 | £102,554 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 17% | 27% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change