Flat M5 3 beds 3 baths

Oldfield Road, Manchester M5

North West, England · M5

Initial Investment

First Year

£76,175First Year

Profit From Rental Income

After 5 Years

£24,935

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,526

↗ 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	£19,896	£20,194	£20,699	£21,217	£21,853	£103,860
Total Expenses	£14,417	£14,504	£14,608	£14,715	£14,831	£73,076
Profit Before Tax	£5,479	£5,690	£6,091	£6,502	£7,022	£30,784
Profit After Tax	£4,438	£4,609	£4,934	£5,267	£5,688	£24,935
Change In Property Value	£7,515	£7,740	£14,617	£16,822	£17,832	£64,526
Net Return	£11,953	£12,349	£19,550	£22,089	£23,519	£89,461
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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