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

£9,341

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£37,350

↗ 26%After 5 Years

Return On Investment

105%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£8,833	£8,895	£8,965	£9,037	£9,115	£44,845
Profit Before Tax	£1,967	£2,067	£2,271	£2,480	£2,748	£11,532
Profit After Tax	£1,593	£1,674	£1,839	£2,008	£2,226	£9,341
Change In Property Value	£4,350	£4,481	£8,461	£9,737	£10,322	£37,350
Net Return	£5,943	£6,155	£10,300	£11,746	£12,547	£46,691
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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