Flat M5 1 bed 1 bath

Oldfield Road, Manchester M5

North West, England · M5

Initial Investment

First Year

£66,548First Year

Profit From Rental Income

After 5 Years

£16,754

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£60,283

↗ 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	£14,208	£14,421	£14,637	£15,003	£15,378	£73,648
Total Expenses	£10,451	£10,522	£10,585	£10,663	£10,743	£52,965
Profit Before Tax	£3,757	£3,899	£4,053	£4,340	£4,635	£20,684
Profit After Tax	£3,043	£3,158	£3,283	£3,516	£3,754	£16,754
Change In Property Value	£6,555	£12,378	£14,246	£15,100	£12,005	£60,283
Net Return	£9,598	£15,536	£17,528	£18,616	£15,759	£77,037
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