Flat
M1
2 beds
2 baths
The Quadrangle, 1 Lower Ormond Street, Manchester, Greater Manchester M1
North West, England · M1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£22,406
↗ 33%After 5 Years
Change In Property Value
£56,670
↗ 26%After 5 Years
Return On Investment
118%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £12,469 | £12,541 | £12,628 | £12,717 | £12,815 | £63,169 |
| Profit Before Tax | £4,932 | £5,120 | £5,475 | £5,838 | £6,297 | £27,662 |
| Profit After Tax | £3,995 | £4,148 | £4,435 | £4,729 | £5,100 | £22,406 |
| Change In Property Value | £6,600 | £6,798 | £12,837 | £14,774 | £15,661 | £56,670 |
| Net Return | £10,595 | £10,946 | £17,271 | £19,503 | £20,761 | £79,075 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change