Flat
M5
3 beds
2 baths
Riverside, Derwent Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£33,526
↗ 36%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
119%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,700 | £24,055 | £24,657 | £25,273 | £26,032 | £123,717 |
| Total Expenses | £16,273 | £16,354 | £16,457 | £16,563 | £16,681 | £82,327 |
| Profit Before Tax | £7,428 | £7,701 | £8,200 | £8,711 | £9,350 | £41,390 |
| Profit After Tax | £6,016 | £6,238 | £6,642 | £7,056 | £7,574 | £33,526 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £15,016 | £15,508 | £24,147 | £27,202 | £28,929 | £110,802 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change