Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£57,850First Year

Profit From Rental Income

After 5 Years

£18,335

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£48,813

↗ 26%After 5 Years

Return On Investment

116%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,048	£15,274	£15,656	£16,047	£16,528	£78,553
Total Expenses	£11,028	£11,097	£11,178	£11,261	£11,352	£55,917
Profit Before Tax	£4,020	£4,177	£4,477	£4,786	£5,176	£22,636
Profit After Tax	£3,256	£3,383	£3,627	£3,876	£4,193	£18,335
Change In Property Value	£5,685	£5,856	£11,057	£12,726	£13,489	£48,813
Net Return	£8,941	£9,239	£14,684	£16,602	£17,682	£67,148
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change