Flat M5 2 beds 2 baths

Silkbank Wharf, 21 Derwent Street, Salford, Greater Manchester M5

North West, England · M5

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£30,490

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£78,565

↗ 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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£17,514	£17,620	£17,745	£17,874	£18,015	£88,769
Profit Before Tax	£6,702	£6,960	£7,448	£7,950	£8,583	£37,642
Profit After Tax	£5,428	£5,637	£6,033	£6,439	£6,952	£30,490
Change In Property Value	£9,150	£9,425	£17,797	£20,482	£21,711	£78,565
Net Return	£14,578	£15,062	£23,830	£26,921	£28,663	£109,055
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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