Flat M5 2 beds 2 baths

Derwent Street, Manchester M5

North West, England · M5

Initial Investment

First Year

£111,156First Year

Profit From Rental Income

After 5 Years

£21,903

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£90,271

↗ 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	£22,776	£23,118	£23,696	£24,288	£25,017	£118,894
Total Expenses	£18,182	£18,262	£18,363	£18,466	£18,581	£91,853
Profit Before Tax	£4,594	£4,856	£5,333	£5,822	£6,435	£27,041
Profit After Tax	£3,721	£3,933	£4,320	£4,716	£5,213	£21,903
Change In Property Value	£10,513	£10,829	£20,448	£23,534	£24,946	£90,271
Net Return	£14,235	£14,762	£24,768	£28,250	£30,159	£112,175
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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