Flat M5 2 beds 2 baths

Derwent St, Salford M5

North West, England · M5

Initial Investment

First Year

£98,277First Year

Profit From Rental Income

After 5 Years

£35,442

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£80,793

↗ 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	£24,780	£25,152	£25,780	£26,425	£27,218	£129,355
Total Expenses	£16,922	£17,005	£17,111	£17,219	£17,341	£85,599
Profit Before Tax	£7,858	£8,146	£8,669	£9,206	£9,876	£43,756
Profit After Tax	£6,365	£6,599	£7,022	£7,457	£8,000	£35,442
Change In Property Value	£9,410	£9,692	£18,301	£21,063	£22,327	£80,793
Net Return	£15,774	£16,290	£25,324	£28,520	£30,327	£116,235
Return From Rental Income (%)	6%	7%	7%	8%	8%	36%
Total Net Return (%)	16%	17%	26%	29%	31%	118%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change