Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street M5
North West, England · M5
View property listing
Initial Investment
£107,954First YearProfit From Rental Income
£30,907
↗ 29%After 5 Years
Change In Property Value
£94,165
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,188 | £22,521 | £22,859 | £23,430 | £24,016 | £115,013 |
| Total Expenses | £15,200 | £15,283 | £15,358 | £15,457 | £15,558 | £76,857 |
| Profit Before Tax | £6,988 | £7,237 | £7,501 | £7,973 | £8,458 | £38,156 |
| Profit After Tax | £5,660 | £5,862 | £6,075 | £6,458 | £6,851 | £30,907 |
| Change In Property Value | £10,239 | £19,335 | £22,252 | £23,587 | £18,752 | £94,165 |
| Net Return | £15,899 | £25,197 | £28,328 | £30,046 | £25,603 | £125,072 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change