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
£20,522
↗ 33%After 5 Years
Change In Property Value
£53,321
↗ 26%After 5 Years
Return On Investment
117%
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 | £16,356 | £16,601 | £17,016 | £17,442 | £17,965 | £85,381 |
| Total Expenses | £11,848 | £11,919 | £12,003 | £12,090 | £12,185 | £60,045 |
| Profit Before Tax | £4,508 | £4,682 | £5,013 | £5,352 | £5,780 | £25,336 |
| Profit After Tax | £3,651 | £3,793 | £4,061 | £4,335 | £4,682 | £20,522 |
| Change In Property Value | £6,210 | £6,396 | £12,078 | £13,901 | £14,735 | £53,321 |
| Net Return | £9,861 | £10,189 | £16,139 | £18,236 | £19,417 | £73,843 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change