Flat
M5
2 beds
2 baths
Oldfield Road, Manchester M5
North West, England · M5
View property listing
Initial Investment
£67,150First YearProfit From Rental Income
£21,675
↗ 32%After 5 Years
Change In Property Value
£56,798
↗ 26%After 5 Years
Return On Investment
117%
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 | £17,508 | £17,771 | £18,215 | £18,670 | £19,230 | £91,394 |
| Total Expenses | £12,750 | £12,828 | £12,921 | £13,016 | £13,120 | £64,635 |
| Profit Before Tax | £4,758 | £4,942 | £5,294 | £5,654 | £6,110 | £26,759 |
| Profit After Tax | £3,854 | £4,003 | £4,288 | £4,580 | £4,949 | £21,675 |
| Change In Property Value | £6,615 | £6,813 | £12,866 | £14,808 | £15,696 | £56,798 |
| Net Return | £10,469 | £10,817 | £17,154 | £19,388 | £20,646 | £78,473 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change