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

£34,229

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£78,565

↗ 26%After 5 Years

Return On Investment

118%

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	£24,096	£24,457	£25,069	£25,696	£26,466	£125,784
Total Expenses	£16,510	£16,593	£16,697	£16,803	£16,923	£83,526
Profit Before Tax	£7,586	£7,865	£8,372	£8,892	£9,543	£42,258
Profit After Tax	£6,144	£6,371	£6,781	£7,203	£7,730	£34,229
Change In Property Value	£9,150	£9,425	£17,797	£20,482	£21,711	£78,565
Net Return	£15,294	£15,795	£24,578	£27,685	£29,441	£112,794
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

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