Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£64,748First Year

Profit From Rental Income

After 5 Years

£16,039

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£58,628

↗ 28%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,812	£14,019	£14,229	£14,585	£14,950	£71,596
Total Expenses	£10,218	£10,289	£10,351	£10,428	£10,507	£51,794
Profit Before Tax	£3,594	£3,730	£3,878	£4,157	£4,442	£19,802
Profit After Tax	£2,911	£3,021	£3,142	£3,367	£3,598	£16,039
Change In Property Value	£6,375	£12,038	£13,854	£14,686	£11,675	£58,628
Net Return	£9,286	£15,059	£16,996	£18,053	£15,273	£74,667
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	115%

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