Flat M5 2 beds 2 baths

Derwent Street, Manchester M5

North West, England · M5

Initial Investment

First Year

£105,369First Year

Profit From Rental Income

After 5 Years

£30,055

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£92,128

↗ 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	£21,708	£22,034	£22,364	£22,923	£23,496	£112,525
Total Expenses	£14,914	£14,997	£15,071	£15,169	£15,269	£75,420
Profit Before Tax	£6,794	£7,037	£7,293	£7,754	£8,228	£37,105
Profit After Tax	£5,503	£5,700	£5,907	£6,281	£6,664	£30,055
Change In Property Value	£10,017	£18,916	£21,771	£23,077	£18,346	£92,128
Net Return	£15,520	£24,616	£27,678	£29,358	£25,011	£122,183
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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