Flat
M5
2 beds
2 baths
Silkbank Wharf, 21 Derwent Street M5
North West, England · M5
View property listing
Initial Investment
£108,777First YearProfit From Rental Income
£34,968
↗ 32%After 5 Years
Change In Property Value
£88,520
↗ 26%After 5 Years
Return On Investment
114%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,288 | £27,697 | £28,390 | £29,099 | £29,972 | £142,447 |
| Total Expenses | £19,592 | £19,707 | £19,846 | £19,988 | £20,144 | £99,277 |
| Profit Before Tax | £7,696 | £7,990 | £8,544 | £9,112 | £9,829 | £43,170 |
| Profit After Tax | £6,234 | £6,472 | £6,920 | £7,381 | £7,961 | £34,968 |
| Change In Property Value | £10,310 | £10,619 | £20,052 | £23,078 | £24,462 | £88,520 |
| Net Return | £16,543 | £17,091 | £26,972 | £30,458 | £32,424 | £123,488 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change