Flat
M5
1 bed
1 bath
Silkbank Wharf, 21 Derwent Street, Salford, Machester M5
North West, England · M5
View property listing
Initial Investment
£74,050First YearProfit From Rental Income
£19,617
↗ 26%After 5 Years
Change In Property Value
£67,182
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,828 | £16,065 | £16,306 | £16,714 | £17,132 | £82,046 |
| Total Expenses | £11,417 | £11,491 | £11,556 | £11,639 | £11,723 | £57,827 |
| Profit Before Tax | £4,411 | £4,574 | £4,750 | £5,075 | £5,409 | £24,219 |
| Profit After Tax | £3,573 | £3,705 | £3,848 | £4,111 | £4,381 | £19,617 |
| Change In Property Value | £7,305 | £13,794 | £15,876 | £16,829 | £13,379 | £67,182 |
| Net Return | £10,878 | £17,499 | £19,724 | £20,939 | £17,760 | £86,800 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change