Flat
M5
1 bed
1 bath
Ordsall Ln, Manchester M5
North West, England · M5
View property listing
Initial Investment
£66,248First YearProfit From Rental Income
£16,612
↗ 25%After 5 Years
Change In Property Value
£60,008
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,136 | £14,348 | £14,563 | £14,927 | £15,301 | £73,275 |
| Total Expenses | £10,412 | £10,483 | £10,545 | £10,623 | £10,703 | £52,766 |
| Profit Before Tax | £3,724 | £3,865 | £4,018 | £4,304 | £4,597 | £20,509 |
| Profit After Tax | £3,017 | £3,131 | £3,255 | £3,486 | £3,724 | £16,612 |
| Change In Property Value | £6,525 | £12,321 | £14,180 | £15,031 | £11,950 | £60,008 |
| Net Return | £9,542 | £15,452 | £17,435 | £18,517 | £15,674 | £76,620 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 24% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change