Flat
M5
3 beds
2 baths
Derwent Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£112,269First YearProfit From Rental Income
£32,293
↗ 29%After 5 Years
Change In Property Value
£97,567
↗ 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 | £22,980 | £23,325 | £23,675 | £24,266 | £24,873 | £119,119 |
| Total Expenses | £15,676 | £15,760 | £15,836 | £15,937 | £16,041 | £79,251 |
| Profit Before Tax | £7,304 | £7,564 | £7,838 | £8,329 | £8,832 | £39,868 |
| Profit After Tax | £5,916 | £6,127 | £6,349 | £6,747 | £7,154 | £32,293 |
| Change In Property Value | £10,609 | £20,033 | £23,056 | £24,439 | £19,429 | £97,567 |
| Net Return | £16,525 | £26,160 | £29,405 | £31,186 | £26,584 | £129,860 |
| 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