Flat M5 2 beds 2 baths

Silkbank Wharf, 21 Derwent Street M5

North West, England · M5

Initial Investment

First Year

£108,777First Year

Profit From Rental Income

After 5 Years

£31,144

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£94,814

↗ 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	£22,332	£22,667	£23,007	£23,582	£24,172	£115,760
Total Expenses	£15,290	£15,374	£15,449	£15,548	£15,650	£77,310
Profit Before Tax	£7,042	£7,293	£7,558	£8,034	£8,522	£38,450
Profit After Tax	£5,704	£5,908	£6,122	£6,508	£6,903	£31,144
Change In Property Value	£10,310	£19,468	£22,406	£23,750	£18,881	£94,814
Net Return	£16,013	£25,375	£28,528	£30,258	£25,784	£125,958
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