Flat M5 1 bed 1 bath

Derwent Street, Manchester M5

North West, England · M5

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£23,777

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

117%

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	£19,056	£19,342	£19,825	£20,321	£20,931	£99,475
Total Expenses	£13,834	£13,918	£14,018	£14,120	£14,232	£70,121
Profit Before Tax	£5,222	£5,424	£5,808	£6,201	£6,698	£29,354
Profit After Tax	£4,230	£4,394	£4,704	£5,023	£5,426	£23,777
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,430	£11,810	£18,708	£21,140	£22,510	£85,598
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change