Flat M5 2 beds 2 baths

Silkbank Wharf, 21 Derwent Street, Salford, Machester M5

North West, England · M5

Initial Investment

First Year

£111,018First Year

Profit From Rental Income

After 5 Years

£31,897

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,581

↗ 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	£22,752	£23,093	£23,440	£24,026	£24,626	£117,937
Total Expenses	£15,538	£15,622	£15,698	£15,798	£15,901	£78,558
Profit Before Tax	£7,214	£7,471	£7,742	£8,227	£8,725	£39,379
Profit After Tax	£5,843	£6,051	£6,271	£6,664	£7,067	£31,897
Change In Property Value	£10,502	£19,831	£22,823	£24,193	£19,233	£96,581
Net Return	£16,345	£25,882	£29,094	£30,857	£26,301	£128,478
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