Flat M1 1 bed 1 bath

Lower Ormond Street, Manchester M1

North West, England · M1

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£7,925

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

102%

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	£10,428	£10,584	£10,849	£11,120	£11,454	£54,436
Total Expenses	£8,796	£8,857	£8,927	£8,998	£9,074	£44,651
Profit Before Tax	£1,632	£1,727	£1,922	£2,123	£2,380	£9,784
Profit After Tax	£1,322	£1,399	£1,557	£1,719	£1,928	£7,925
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,672	£5,879	£10,018	£11,457	£12,250	£45,276
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	13%	13%	23%	26%	28%	102%

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