Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Machester M5
North West, England · M5
View property listing
Initial Investment
£111,018First YearProfit From Rental Income
£40,552
↗ 37%After 5 Years
Change In Property Value
£90,170
↗ 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 | £27,660 | £28,075 | £28,777 | £29,496 | £30,381 | £144,389 |
| Total Expenses | £18,654 | £18,742 | £18,855 | £18,971 | £19,102 | £94,324 |
| Profit Before Tax | £9,006 | £9,333 | £9,922 | £10,525 | £11,279 | £50,065 |
| Profit After Tax | £7,295 | £7,560 | £8,037 | £8,526 | £9,136 | £40,552 |
| Change In Property Value | £10,502 | £10,817 | £20,426 | £23,508 | £24,918 | £90,170 |
| Net Return | £17,796 | £18,376 | £28,462 | £32,033 | £34,054 | £130,723 |
| 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