Flat
M5
2 beds
2 baths
Derwent Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£105,369First YearProfit From Rental Income
£33,935
↗ 32%After 5 Years
Change In Property Value
£86,012
↗ 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 | £26,520 | £26,918 | £27,591 | £28,281 | £29,129 | £138,438 |
| Total Expenses | £19,052 | £19,164 | £19,299 | £19,437 | £19,589 | £96,542 |
| Profit Before Tax | £7,468 | £7,754 | £8,291 | £8,843 | £9,539 | £41,896 |
| Profit After Tax | £6,049 | £6,280 | £6,716 | £7,163 | £7,727 | £33,935 |
| Change In Property Value | £10,017 | £10,318 | £19,484 | £22,424 | £23,769 | £86,012 |
| Net Return | £16,066 | £16,598 | £26,200 | £29,587 | £31,496 | £119,948 |
| 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