Flat
M5
1 bed
1 bath
Oldfield Road, Manchester M5
North West, England · M5
View property listing
Initial Investment
£52,150First YearProfit From Rental Income
£15,655
↗ 30%After 5 Years
Change In Property Value
£43,919
↗ 26%After 5 Years
Return On Investment
114%
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 | £13,536 | £13,739 | £14,083 | £14,435 | £14,868 | £70,660 |
| Total Expenses | £10,118 | £10,184 | £10,262 | £10,341 | £10,427 | £51,332 |
| Profit Before Tax | £3,418 | £3,555 | £3,821 | £4,094 | £4,441 | £19,328 |
| Profit After Tax | £2,768 | £2,879 | £3,095 | £3,316 | £3,597 | £15,655 |
| Change In Property Value | £5,115 | £5,268 | £9,949 | £11,450 | £12,137 | £43,919 |
| Net Return | £7,883 | £8,148 | £13,043 | £14,766 | £15,734 | £59,574 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change