Flat
M5
2 beds
2 baths
The Riverside, Derwent Street, Salford M5
North West, England · M5
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£25,129
↗ 34%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
119%
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 | £18,960 | £19,244 | £19,726 | £20,219 | £20,825 | £98,974 |
| Total Expenses | £13,418 | £13,492 | £13,584 | £13,677 | £13,780 | £67,951 |
| Profit Before Tax | £5,542 | £5,752 | £6,142 | £6,542 | £7,045 | £31,023 |
| Profit After Tax | £4,489 | £4,659 | £4,975 | £5,299 | £5,707 | £25,129 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £11,689 | £12,075 | £18,979 | £21,416 | £22,791 | £86,950 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change