Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Machester M5
North West, England · M5
View property listing
Initial Investment
£112,435First YearProfit From Rental Income
£41,090
↗ 37%After 5 Years
Change In Property Value
£91,212
↗ 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 | £27,972 | £28,392 | £29,101 | £29,829 | £30,724 | £146,018 |
| Total Expenses | £18,846 | £18,934 | £19,048 | £19,165 | £19,297 | £95,290 |
| Profit Before Tax | £9,126 | £9,458 | £10,053 | £10,664 | £11,427 | £50,728 |
| Profit After Tax | £7,392 | £7,661 | £8,143 | £8,638 | £9,256 | £41,090 |
| Change In Property Value | £10,623 | £10,942 | £20,662 | £23,780 | £25,206 | £91,212 |
| Net Return | £18,015 | £18,602 | £28,805 | £32,418 | £34,462 | £132,302 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change