Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street M5
North West, England · M5
View property listing
Initial Investment
£108,777First YearProfit From Rental Income
£21,306
↗ 20%After 5 Years
Change In Property Value
£88,520
↗ 26%After 5 Years
Return On Investment
101%
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 | £23,234 | £23,814 | £24,529 | £116,576 |
| Total Expenses | £17,868 | £17,947 | £18,047 | £18,149 | £18,263 | £90,272 |
| Profit Before Tax | £4,464 | £4,720 | £5,187 | £5,666 | £6,266 | £26,304 |
| Profit After Tax | £3,616 | £3,823 | £4,201 | £4,589 | £5,076 | £21,306 |
| Change In Property Value | £10,310 | £10,619 | £20,052 | £23,078 | £24,462 | £88,520 |
| Net Return | £13,926 | £14,442 | £24,253 | £27,667 | £29,538 | £109,826 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change