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
£34,741
↗ 32%After 5 Years
Change In Property Value
£87,915
↗ 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 | £27,108 | £27,515 | £28,202 | £28,908 | £29,775 | £141,507 |
| Total Expenses | £19,462 | £19,576 | £19,714 | £19,855 | £20,010 | £98,617 |
| Profit Before Tax | £7,646 | £7,938 | £8,488 | £9,053 | £9,765 | £42,890 |
| Profit After Tax | £6,193 | £6,430 | £6,876 | £7,333 | £7,909 | £34,741 |
| Change In Property Value | £10,239 | £10,546 | £19,915 | £22,920 | £24,295 | £87,915 |
| Net Return | £16,432 | £16,976 | £26,790 | £30,252 | £32,204 | £122,656 |
| 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