Flat M5 2 beds 2 baths

Derwent St, Salford M5

North West, England · M5

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£31,331

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£95,187

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,428	£22,764	£23,106	£23,684	£24,276	£116,257
Total Expenses	£15,343	£15,427	£15,502	£15,602	£15,703	£77,577
Profit Before Tax	£7,085	£7,338	£7,604	£8,082	£8,572	£38,680
Profit After Tax	£5,739	£5,943	£6,159	£6,546	£6,943	£31,331
Change In Property Value	£10,350	£19,544	£22,494	£23,843	£18,955	£95,187
Net Return	£16,089	£25,488	£28,653	£30,390	£25,899	£126,518
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change