Flat
M5
2 beds
2 baths
Derwent St, Salford M5
North West, England · M5
View property listing
Initial Investment
£98,277First YearProfit From Rental Income
£18,728
↗ 19%After 5 Years
Change In Property Value
£80,793
↗ 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 | £20,388 | £20,694 | £21,211 | £21,741 | £22,394 | £106,428 |
| Total Expenses | £16,483 | £16,559 | £16,654 | £16,751 | £16,859 | £83,307 |
| Profit Before Tax | £3,905 | £4,134 | £4,557 | £4,990 | £5,535 | £23,122 |
| Profit After Tax | £3,163 | £3,349 | £3,691 | £4,042 | £4,483 | £18,728 |
| Change In Property Value | £9,410 | £9,692 | £18,301 | £21,063 | £22,327 | £80,793 |
| Net Return | £12,573 | £13,041 | £21,993 | £25,105 | £26,810 | £99,521 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 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