Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Greater Manchester M5
North West, England · M5
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£32,822
↗ 36%After 5 Years
Change In Property Value
£75,989
↗ 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 | £23,304 | £23,654 | £24,245 | £24,851 | £25,597 | £121,650 |
| Total Expenses | £16,035 | £16,115 | £16,218 | £16,322 | £16,439 | £81,129 |
| Profit Before Tax | £7,269 | £7,538 | £8,027 | £8,529 | £9,157 | £40,521 |
| Profit After Tax | £5,888 | £6,106 | £6,502 | £6,908 | £7,417 | £32,822 |
| Change In Property Value | £8,850 | £9,116 | £17,213 | £19,811 | £20,999 | £75,989 |
| Net Return | £14,738 | £15,221 | £23,715 | £26,719 | £28,417 | £108,811 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change