Flat
M5
3 beds
2 baths
Riverside, Derwent Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£26,131
↗ 28%After 5 Years
Change In Property Value
£82,771
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £13,603 | £13,682 | £13,752 | £13,844 | £13,939 | £68,820 |
| Profit Before Tax | £5,898 | £6,111 | £6,337 | £6,747 | £7,168 | £32,260 |
| Profit After Tax | £4,777 | £4,950 | £5,133 | £5,465 | £5,806 | £26,131 |
| Change In Property Value | £9,000 | £16,995 | £19,560 | £20,733 | £16,483 | £82,771 |
| Net Return | £13,777 | £21,945 | £24,693 | £26,198 | £22,289 | £108,902 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change