Flat
M5
3 beds
2 baths
Derwent Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-93,024
↘ -152%After 5 Years
Change In Property Value
£51,518
↗ 26%After 5 Years
Return On Investment
-68%
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 | £15,888 | £16,126 | £16,529 | £16,943 | £17,451 | £82,938 |
| Total Expenses | £34,036 | £34,623 | £35,190 | £35,769 | £36,343 | £175,962 |
| Profit Before Tax | £-18,148 | £-18,497 | £-18,661 | £-18,827 | £-18,892 | £-93,024 |
| Profit After Tax | £-18,148 | £-18,497 | £-18,661 | £-18,827 | £-18,892 | £-93,024 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £-12,148 | £-12,317 | £-6,991 | £-5,396 | £-4,655 | £-41,506 |
| Return From Rental Income (%) | -30% | -30% | -31% | -31% | -31% | -152% |
| Total Net Return (%) | -20% | -20% | -11% | -9% | -8% | -68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change