Flat
M5
2 beds
2 baths
Derwent Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£111,156First YearProfit From Rental Income
£35,702
↗ 32%After 5 Years
Change In Property Value
£90,271
↗ 26%After 5 Years
Return On Investment
113%
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 | £27,828 | £28,245 | £28,952 | £29,675 | £30,566 | £145,266 |
| Total Expenses | £19,970 | £20,087 | £20,228 | £20,373 | £20,532 | £101,189 |
| Profit Before Tax | £7,858 | £8,158 | £8,723 | £9,303 | £10,034 | £44,077 |
| Profit After Tax | £6,365 | £6,608 | £7,066 | £7,535 | £8,128 | £35,702 |
| Change In Property Value | £10,513 | £10,829 | £20,448 | £23,534 | £24,946 | £90,271 |
| Net Return | £16,879 | £17,437 | £27,514 | £31,070 | £33,074 | £125,973 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change