Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Machester M5
North West, England · M5
View property listing
Initial Investment
£112,435First YearProfit From Rental Income
£32,367
↗ 29%After 5 Years
Change In Property Value
£97,697
↗ 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 | £23,016 | £23,361 | £23,712 | £24,304 | £24,912 | £119,305 |
| Total Expenses | £15,695 | £15,779 | £15,855 | £15,956 | £16,060 | £79,346 |
| Profit Before Tax | £7,321 | £7,582 | £7,856 | £8,348 | £8,852 | £39,960 |
| Profit After Tax | £5,930 | £6,141 | £6,364 | £6,762 | £7,170 | £32,367 |
| Change In Property Value | £10,623 | £20,060 | £23,087 | £24,472 | £19,455 | £97,697 |
| Net Return | £16,553 | £26,201 | £29,451 | £31,234 | £26,626 | £130,065 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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