Flat
M5
2 beds
2 baths
The Delaney Building, Derwent Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£16,028
↗ 30%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
114%
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 | £13,824 | £14,031 | £14,382 | £14,742 | £15,184 | £72,163 |
| Total Expenses | £10,326 | £10,392 | £10,470 | £10,550 | £10,637 | £52,375 |
| Profit Before Tax | £3,498 | £3,639 | £3,912 | £4,192 | £4,547 | £19,788 |
| Profit After Tax | £2,834 | £2,948 | £3,169 | £3,395 | £3,683 | £16,028 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £8,084 | £8,355 | £13,380 | £15,147 | £16,140 | £61,106 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change