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
£22,169
↗ 20%After 5 Years
Change In Property Value
£91,090
↗ 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 | £22,980 | £23,325 | £23,908 | £24,506 | £25,241 | £119,959 |
| Total Expenses | £18,328 | £18,409 | £18,510 | £18,613 | £18,730 | £92,590 |
| Profit Before Tax | £4,652 | £4,916 | £5,398 | £5,892 | £6,511 | £27,369 |
| Profit After Tax | £3,768 | £3,982 | £4,372 | £4,773 | £5,274 | £22,169 |
| Change In Property Value | £10,609 | £10,927 | £20,634 | £23,748 | £25,173 | £91,090 |
| Net Return | £14,377 | £14,909 | £25,006 | £28,520 | £30,447 | £113,259 |
| 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