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
£39,311
↗ 36%After 5 Years
Change In Property Value
£87,915
↗ 26%After 5 Years
Return On Investment
118%
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 | £26,964 | £27,368 | £28,053 | £28,754 | £29,617 | £140,756 |
| Total Expenses | £18,237 | £18,324 | £18,435 | £18,549 | £18,678 | £92,224 |
| Profit Before Tax | £8,727 | £9,045 | £9,617 | £10,205 | £10,938 | £48,532 |
| Profit After Tax | £7,069 | £7,326 | £7,790 | £8,266 | £8,860 | £39,311 |
| Change In Property Value | £10,239 | £10,546 | £19,915 | £22,920 | £24,295 | £87,915 |
| Net Return | £17,307 | £17,872 | £27,705 | £31,186 | £33,155 | £127,225 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change