Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£60,550First Year

Profit From Rental Income

After 5 Years

£19,329

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,131

↗ 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	£15,768	£16,005	£16,405	£16,815	£17,319	£82,311
Total Expenses	£11,528	£11,600	£11,684	£11,771	£11,866	£58,449
Profit Before Tax	£4,240	£4,405	£4,720	£5,044	£5,454	£23,862
Profit After Tax	£3,434	£3,568	£3,823	£4,086	£4,417	£19,329
Change In Property Value	£5,955	£6,134	£11,582	£13,330	£14,130	£51,131
Net Return	£9,389	£9,702	£15,406	£17,416	£18,548	£70,460
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	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