Flat
M5
2 beds
2 baths
Derwent St, Salford M5
North West, England · M5
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£35,115
↗ 32%After 5 Years
Change In Property Value
£88,868
↗ 26%After 5 Years
Return On Investment
113%
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 | £27,396 | £27,807 | £28,502 | £29,215 | £30,091 | £143,011 |
| Total Expenses | £19,668 | £19,783 | £19,922 | £20,065 | £20,221 | £99,659 |
| Profit Before Tax | £7,728 | £8,024 | £8,580 | £9,150 | £9,870 | £43,352 |
| Profit After Tax | £6,260 | £6,499 | £6,950 | £7,412 | £7,995 | £35,115 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,169 | £24,559 | £88,868 |
| Net Return | £16,610 | £17,160 | £27,080 | £30,580 | £32,553 | £123,984 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change