Flat M5 2 beds 2 baths

Silkbank Wharf, 21 Derwent Street, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£28,995

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£89,669

↗ 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	£21,120	£21,437	£21,758	£22,302	£22,860	£109,477
Total Expenses	£14,569	£14,651	£14,724	£14,820	£14,918	£73,681
Profit Before Tax	£6,551	£6,786	£7,035	£7,482	£7,942	£35,796
Profit After Tax	£5,306	£5,497	£5,698	£6,061	£6,433	£28,995
Change In Property Value	£9,750	£18,411	£21,190	£22,461	£17,857	£89,669
Net Return	£15,056	£23,908	£26,888	£28,522	£24,289	£118,663
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