Flat
M5
3 beds
2 baths
Derwent Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£63,100First YearProfit From Rental Income
£9,471
↗ 15%After 5 Years
Change In Property Value
£53,321
↗ 26%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,452 | £13,654 | £13,995 | £14,345 | £14,775 | £70,221 |
| Total Expenses | £11,558 | £11,624 | £11,701 | £11,780 | £11,866 | £58,529 |
| Profit Before Tax | £1,894 | £2,030 | £2,294 | £2,565 | £2,910 | £11,692 |
| Profit After Tax | £1,534 | £1,644 | £1,858 | £2,078 | £2,357 | £9,471 |
| Change In Property Value | £6,210 | £6,396 | £12,078 | £13,901 | £14,735 | £53,321 |
| Net Return | £7,744 | £8,040 | £13,936 | £15,979 | £17,092 | £62,792 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change