Flat M5 1 bed 1 bath

Silkbank Wharf, 21 Derwent Street, Salford, Machester M5

North West, England · M5

Initial Investment

First Year

£74,050First Year

Profit From Rental Income

After 5 Years

£25,617

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£62,723

↗ 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	£19,236	£19,525	£20,013	£20,513	£21,128	£100,415
Total Expenses	£13,584	£13,659	£13,751	£13,845	£13,949	£68,789
Profit Before Tax	£5,652	£5,865	£6,262	£6,668	£7,179	£31,625
Profit After Tax	£4,578	£4,751	£5,072	£5,401	£5,815	£25,617
Change In Property Value	£7,305	£7,524	£14,208	£16,352	£17,333	£62,723
Net Return	£11,883	£12,275	£19,280	£21,753	£23,149	£88,340
Return From Rental Income (%)	6%	6%	7%	7%	8%	35%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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