Flat M5 1 bed 1 bath

Oldfield Road, Manchester M5

North West, England · M5

Initial Investment

First Year

£68,048First Year

Profit From Rental Income

After 5 Years

£17,327

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,663

↗ 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	£14,532	£14,750	£14,971	£15,346	£15,729	£75,328
Total Expenses	£10,644	£10,716	£10,779	£10,858	£10,939	£53,937
Profit Before Tax	£3,888	£4,034	£4,192	£4,487	£4,790	£21,391
Profit After Tax	£3,149	£3,268	£3,396	£3,635	£3,880	£17,327
Change In Property Value	£6,705	£12,661	£14,572	£15,446	£12,280	£61,663
Net Return	£9,854	£15,929	£17,967	£19,081	£16,159	£78,990
Return From Rental Income (%)	5%	5%	5%	5%	6%	25%
Total Net Return (%)	14%	23%	26%	28%	24%	116%

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