Flat
M5
2 beds
2 baths
Derwent Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£15,395
↗ 18%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,880 | £18,148 | £18,602 | £19,067 | £19,639 | £93,336 |
| Total Expenses | £14,699 | £14,771 | £14,860 | £14,950 | £15,050 | £74,330 |
| Profit Before Tax | £3,181 | £3,377 | £3,742 | £4,117 | £4,589 | £19,006 |
| Profit After Tax | £2,577 | £2,735 | £3,031 | £3,335 | £3,717 | £15,395 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £10,827 | £11,233 | £19,077 | £21,802 | £23,293 | £86,232 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change