Flat
M5
2 beds
2 baths
The Riverside, Derwent Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£14,626
↗ 20%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £13,142 | £13,212 | £13,296 | £13,382 | £13,477 | £66,510 |
| Profit Before Tax | £3,058 | £3,231 | £3,558 | £3,893 | £4,317 | £18,056 |
| Profit After Tax | £2,477 | £2,617 | £2,882 | £3,153 | £3,497 | £14,626 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £9,677 | £10,033 | £16,886 | £19,271 | £20,581 | £76,447 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change