Flat
M5
3 beds
2 baths
Silkbank Wharf, 21 Derwent Street, Salford, Machester M5
North West, England · M5
View property listing
Initial Investment
£112,268First YearProfit From Rental Income
£41,029
↗ 37%After 5 Years
Change In Property Value
£91,090
↗ 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 | £27,936 | £28,355 | £29,064 | £29,791 | £30,684 | £145,830 |
| Total Expenses | £18,824 | £18,912 | £19,025 | £19,142 | £19,274 | £95,177 |
| Profit Before Tax | £9,112 | £9,443 | £10,038 | £10,649 | £11,410 | £50,653 |
| Profit After Tax | £7,381 | £7,649 | £8,131 | £8,625 | £9,242 | £41,029 |
| Change In Property Value | £10,609 | £10,927 | £20,634 | £23,748 | £25,173 | £91,090 |
| Net Return | £17,990 | £18,576 | £28,765 | £32,373 | £34,415 | £132,119 |
| 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