Flat
M5
3 beds
2 baths
The Riley Building Derwent Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£18,330
↗ 26%After 5 Years
Change In Property Value
£64,147
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,108 | £15,335 | £15,565 | £15,954 | £16,353 | £78,314 |
| Total Expenses | £10,991 | £11,064 | £11,128 | £11,209 | £11,291 | £55,684 |
| Profit Before Tax | £4,117 | £4,270 | £4,436 | £4,745 | £5,061 | £22,630 |
| Profit After Tax | £3,334 | £3,459 | £3,594 | £3,843 | £4,100 | £18,330 |
| Change In Property Value | £6,975 | £13,171 | £15,159 | £16,068 | £12,774 | £64,147 |
| Net Return | £10,309 | £16,630 | £18,752 | £19,912 | £16,874 | £82,477 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change