Flat
M5
2 beds
2 baths
Derwent St, Salford M5
North West, England · M5
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£39,812
↗ 36%After 5 Years
Change In Property Value
£88,868
↗ 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 | £27,252 | £27,661 | £28,352 | £29,061 | £29,933 | £142,259 |
| Total Expenses | £18,413 | £18,500 | £18,612 | £18,727 | £18,857 | £93,109 |
| Profit Before Tax | £8,839 | £9,161 | £9,740 | £10,334 | £11,076 | £49,151 |
| Profit After Tax | £7,160 | £7,420 | £7,890 | £8,371 | £8,972 | £39,812 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,168 | £24,559 | £88,868 |
| Net Return | £17,510 | £18,081 | £28,020 | £31,539 | £33,530 | £128,680 |
| 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