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
£29,350
↗ 35%After 5 Years
Change In Property Value
£69,549
↗ 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 | £21,336 | £21,656 | £22,197 | £22,752 | £23,435 | £111,377 |
| Total Expenses | £14,846 | £14,924 | £15,021 | £15,120 | £15,231 | £75,142 |
| Profit Before Tax | £6,490 | £6,732 | £7,176 | £7,632 | £8,204 | £36,235 |
| Profit After Tax | £5,257 | £5,453 | £5,813 | £6,182 | £6,645 | £29,350 |
| Change In Property Value | £8,100 | £8,343 | £15,754 | £18,132 | £19,220 | £69,549 |
| Net Return | £13,357 | £13,796 | £21,567 | £24,314 | £25,865 | £98,899 |
| 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