Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Machester M5
North West, England · M5
View property listing
Initial Investment
£104,087First YearProfit From Rental Income
£37,752
↗ 36%After 5 Years
Change In Property Value
£85,069
↗ 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 | £26,088 | £26,479 | £27,141 | £27,820 | £28,654 | £136,183 |
| Total Expenses | £17,711 | £17,797 | £17,906 | £18,017 | £18,144 | £89,575 |
| Profit Before Tax | £8,377 | £8,683 | £9,236 | £9,802 | £10,511 | £46,608 |
| Profit After Tax | £6,785 | £7,033 | £7,481 | £7,940 | £8,514 | £37,752 |
| Change In Property Value | £9,908 | £10,205 | £19,270 | £22,178 | £23,509 | £85,069 |
| Net Return | £16,692 | £17,238 | £26,751 | £30,118 | £32,022 | £122,821 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| 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