Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£63,248First Year

Profit From Rental Income

After 5 Years

£15,467

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£57,249

↗ 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	£13,488	£13,690	£13,896	£14,243	£14,599	£69,916
Total Expenses	£10,025	£10,095	£10,157	£10,233	£10,312	£50,822
Profit Before Tax	£3,463	£3,595	£3,739	£4,010	£4,288	£19,095
Profit After Tax	£2,805	£2,912	£3,029	£3,248	£3,473	£15,467
Change In Property Value	£6,225	£11,755	£13,528	£14,340	£11,400	£57,249
Net Return	£9,030	£14,667	£16,557	£17,588	£14,873	£72,715
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
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