Flat
M1
2 beds
2 baths
The Quadrangle, 1 Lower Ormond Street, Southern Gateway, Manchester City Centre M1
North West, England · M1
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£14,770
↗ 24%After 5 Years
Change In Property Value
£52,806
↗ 26%After 5 Years
Return On Investment
108%
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 | £14,760 | £14,981 | £15,356 | £15,740 | £16,212 | £77,049 |
| Total Expenses | £11,609 | £11,678 | £11,758 | £11,840 | £11,930 | £58,815 |
| Profit Before Tax | £3,151 | £3,304 | £3,598 | £3,900 | £4,282 | £18,234 |
| Profit After Tax | £2,552 | £2,676 | £2,914 | £3,159 | £3,468 | £14,770 |
| Change In Property Value | £6,150 | £6,335 | £11,962 | £13,767 | £14,593 | £52,806 |
| Net Return | £8,702 | £9,011 | £14,876 | £16,925 | £18,061 | £67,575 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 108% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change