Flat
M1
2 beds
2 baths
Lower Ormond Street, Manchester M1
North West, England · M1
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£21,568
↗ 27%After 5 Years
Change In Property Value
£68,261
↗ 26%After 5 Years
Return On Investment
111%
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 | £19,080 | £19,366 | £19,850 | £20,347 | £20,957 | £99,600 |
| Total Expenses | £14,422 | £14,496 | £14,588 | £14,681 | £14,785 | £72,973 |
| Profit Before Tax | £4,658 | £4,870 | £5,262 | £5,665 | £6,172 | £26,628 |
| Profit After Tax | £3,773 | £3,944 | £4,263 | £4,589 | £4,999 | £21,568 |
| Change In Property Value | £7,950 | £8,189 | £15,463 | £17,796 | £18,864 | £68,261 |
| Net Return | £11,723 | £12,133 | £19,725 | £22,385 | £23,863 | £89,829 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change