Flat M5 2 beds 2 baths

Derwent St, Salford M5

North West, England · M5

Initial Investment

First Year

£98,277First Year

Profit From Rental Income

After 5 Years

£27,708

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£86,537

↗ 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	£20,388	£20,694	£21,004	£21,529	£22,068	£105,683
Total Expenses	£14,130	£14,211	£14,283	£14,377	£14,474	£71,476
Profit Before Tax	£6,258	£6,483	£6,721	£7,152	£7,594	£34,207
Profit After Tax	£5,069	£5,251	£5,444	£5,793	£6,151	£27,708
Change In Property Value	£9,410	£17,768	£20,450	£21,677	£17,233	£86,537
Net Return	£14,478	£23,019	£25,894	£27,470	£23,384	£114,245
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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