Flat
M5
2 beds
2 baths
Derwent St, Salford M5
North West, England · M5
View property listing
Initial Investment
£98,277First YearProfit From Rental Income
£31,753
↗ 32%After 5 Years
Change In Property Value
£80,793
↗ 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 | £24,912 | £25,286 | £25,918 | £26,566 | £27,363 | £130,044 |
| Total Expenses | £17,926 | £18,032 | £18,160 | £18,290 | £18,434 | £90,843 |
| Profit Before Tax | £6,986 | £7,253 | £7,758 | £8,275 | £8,929 | £39,201 |
| Profit After Tax | £5,658 | £5,875 | £6,284 | £6,703 | £7,232 | £31,753 |
| Change In Property Value | £9,410 | £9,692 | £18,301 | £21,063 | £22,327 | £80,793 |
| Net Return | £15,068 | £15,567 | £24,585 | £27,766 | £29,559 | £112,546 |
| 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