Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£56,650First Year

Profit From Rental Income

After 5 Years

£17,812

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£47,783

↗ 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	£14,736	£14,957	£15,331	£15,714	£16,186	£76,924
Total Expenses	£10,833	£10,901	£10,982	£11,064	£11,154	£54,934
Profit Before Tax	£3,903	£4,056	£4,349	£4,650	£5,032	£21,990
Profit After Tax	£3,161	£3,285	£3,523	£3,767	£4,076	£17,812
Change In Property Value	£5,565	£5,732	£10,824	£12,457	£13,205	£47,783
Net Return	£8,726	£9,017	£14,347	£16,224	£17,281	£65,594
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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