Flat M5 2 beds 2 baths

Derwent Street, Manchester M5

North West, England · M5

Initial Investment

First Year

£105,369First Year

Profit From Rental Income

After 5 Years

£20,496

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£86,012

↗ 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	£21,708	£22,034	£22,584	£23,149	£23,844	£113,319
Total Expenses	£17,419	£17,497	£17,595	£17,696	£17,808	£88,015
Profit Before Tax	£4,289	£4,536	£4,989	£5,453	£6,036	£25,304
Profit After Tax	£3,474	£3,674	£4,041	£4,417	£4,889	£20,496
Change In Property Value	£10,017	£10,318	£19,484	£22,424	£23,769	£86,012
Net Return	£13,492	£13,992	£23,525	£26,841	£28,658	£106,508
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
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