Flat
M5
3 beds
2 baths
Derwent Street, Manchester M5
North West, England · M5
View property listing
Initial Investment
£112,269First YearProfit From Rental Income
£36,045
↗ 32%After 5 Years
Change In Property Value
£91,090
↗ 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 | £28,080 | £28,501 | £29,214 | £29,944 | £30,842 | £146,581 |
| Total Expenses | £20,146 | £20,264 | £20,407 | £20,552 | £20,713 | £102,082 |
| Profit Before Tax | £7,934 | £8,237 | £8,807 | £9,392 | £10,130 | £44,500 |
| Profit After Tax | £6,426 | £6,672 | £7,134 | £7,607 | £8,205 | £36,045 |
| Change In Property Value | £10,609 | £10,927 | £20,634 | £23,748 | £25,173 | £91,090 |
| Net Return | £17,035 | £17,599 | £27,768 | £31,355 | £33,378 | £127,135 |
| 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