Flat M1 2 beds 2 baths

Lower Ormond Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£25,114

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£73,114

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,024	£18,294	£18,569	£19,033	£19,509	£93,429
Total Expenses	£12,329	£12,406	£12,474	£12,563	£12,653	£62,424
Profit Before Tax	£5,695	£5,889	£6,095	£6,470	£6,856	£31,005
Profit After Tax	£4,613	£4,770	£4,937	£5,241	£5,553	£25,114
Change In Property Value	£7,950	£15,012	£17,278	£18,314	£14,560	£73,114
Net Return	£12,563	£19,782	£22,214	£23,555	£20,113	£98,228
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	24%	27%	29%	25%	121%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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