Flat M5 2 beds 2 baths

Derwent Street, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,156First Year

Profit From Rental Income

After 5 Years

£31,936

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£96,689

↗ 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	£22,776	£23,118	£23,464	£24,051	£24,652	£118,061
Total Expenses	£15,553	£15,637	£15,713	£15,814	£15,916	£78,634
Profit Before Tax	£7,223	£7,480	£7,751	£8,237	£8,736	£39,428
Profit After Tax	£5,850	£6,059	£6,279	£6,672	£7,076	£31,936
Change In Property Value	£10,513	£19,853	£22,849	£24,220	£19,255	£96,689
Net Return	£16,364	£25,912	£29,127	£30,892	£26,331	£128,626
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