Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£29,713
↗ 32%After 5 Years
Change In Property Value
£75,989
↗ 26%After 5 Years
Return On Investment
115%
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 | £23,424 | £23,775 | £24,370 | £24,979 | £25,728 | £122,276 |
| Total Expenses | £16,890 | £16,990 | £17,111 | £17,234 | £17,369 | £85,593 |
| Profit Before Tax | £6,534 | £6,785 | £7,259 | £7,745 | £8,359 | £36,683 |
| Profit After Tax | £5,293 | £5,496 | £5,880 | £6,274 | £6,771 | £29,713 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £14,143 | £14,612 | £23,093 | £26,084 | £27,770 | £105,702 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change