Flat
M5
2 beds
2 baths
Derwent St, Salford M5
North West, England · M5
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£21,454
↗ 20%After 5 Years
Change In Property Value
£88,868
↗ 26%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,428 | £22,764 | £23,334 | £23,917 | £24,634 | £117,077 |
| Total Expenses | £17,931 | £18,010 | £18,110 | £18,212 | £18,327 | £90,590 |
| Profit Before Tax | £4,497 | £4,754 | £5,223 | £5,704 | £6,308 | £26,487 |
| Profit After Tax | £3,643 | £3,851 | £4,231 | £4,621 | £5,109 | £21,454 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,168 | £24,559 | £88,868 |
| Net Return | £13,993 | £14,511 | £24,361 | £27,789 | £29,668 | £110,322 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change