Flat M1 2 beds 1 bath

Lower Ormond Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£8,438

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£9,468	£9,530	£9,602	£9,675	£9,753	£48,028
Profit Before Tax	£1,728	£1,834	£2,046	£2,264	£2,544	£10,417
Profit After Tax	£1,400	£1,485	£1,657	£1,834	£2,061	£8,438
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£6,200	£6,429	£10,993	£12,579	£13,450	£49,652
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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