Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Machester M5
North West, England · M5
View property listing
Initial Investment
£104,087First YearProfit From Rental Income
£29,626
↗ 28%After 5 Years
Change In Property Value
£91,117
↗ 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 | £21,468 | £21,790 | £22,117 | £22,670 | £23,237 | £111,281 |
| Total Expenses | £14,773 | £14,855 | £14,928 | £15,026 | £15,125 | £74,706 |
| Profit Before Tax | £6,695 | £6,935 | £7,188 | £7,644 | £8,112 | £36,575 |
| Profit After Tax | £5,423 | £5,618 | £5,823 | £6,192 | £6,570 | £29,626 |
| Change In Property Value | £9,908 | £18,709 | £21,532 | £22,824 | £18,145 | £91,117 |
| Net Return | £15,331 | £24,326 | £27,355 | £29,016 | £24,715 | £120,743 |
| Return From Rental Income (%) | 5% | 5% | 6% | 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