Flat
M5
1 bed
1 bath
Oldfield Road, Manchester M5
North West, England · M5
View property listing
Initial Investment
£53,350First YearProfit From Rental Income
£16,246
↗ 30%After 5 Years
Change In Property Value
£44,949
↗ 26%After 5 Years
Return On Investment
115%
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 | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £10,309 | £10,376 | £10,454 | £10,534 | £10,621 | £52,295 |
| Profit Before Tax | £3,551 | £3,692 | £3,965 | £4,246 | £4,602 | £20,056 |
| Profit After Tax | £2,876 | £2,990 | £3,212 | £3,439 | £3,728 | £16,246 |
| Change In Property Value | £5,235 | £5,392 | £10,182 | £11,719 | £12,422 | £44,949 |
| Net Return | £8,111 | £8,382 | £13,394 | £15,158 | £16,150 | £61,195 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change