Flat M5 2 beds 2 baths

Delaney Building, Derwent Street, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£14,450

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

111%

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	£13,896	£14,104	£14,457	£14,818	£15,263	£72,539
Total Expenses	£10,771	£10,848	£10,935	£11,025	£11,121	£54,700
Profit Before Tax	£3,125	£3,257	£3,522	£3,794	£4,142	£17,839
Profit After Tax	£2,531	£2,638	£2,853	£3,073	£3,355	£14,450
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£7,781	£8,046	£13,064	£14,825	£15,812	£59,528
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	15%	15%	24%	28%	30%	111%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change