Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street M5
North West, England · M5
View property listing
Initial Investment
£107,954First YearProfit From Rental Income
£21,136
↗ 20%After 5 Years
Change In Property Value
£87,915
↗ 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 | £22,188 | £22,521 | £23,084 | £23,661 | £24,371 | £115,824 |
| Total Expenses | £17,760 | £17,839 | £17,938 | £18,040 | £18,154 | £89,731 |
| Profit Before Tax | £4,428 | £4,682 | £5,145 | £5,621 | £6,217 | £26,094 |
| Profit After Tax | £3,587 | £3,792 | £4,168 | £4,553 | £5,036 | £21,136 |
| Change In Property Value | £10,239 | £10,546 | £19,915 | £22,920 | £24,295 | £87,915 |
| Net Return | £13,826 | £14,338 | £24,082 | £27,473 | £29,331 | £109,050 |
| 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