Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£60,550First Year

Profit From Rental Income

After 5 Years

£19,330

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£51,131

↗ 26%After 5 Years

Return On Investment

116%

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	£15,684	£15,919	£16,317	£16,725	£17,227	£81,873
Total Expenses	£11,444	£11,513	£11,596	£11,681	£11,774	£58,008
Profit Before Tax	£4,240	£4,406	£4,721	£5,044	£5,453	£23,865
Profit After Tax	£3,434	£3,569	£3,824	£4,086	£4,417	£19,330
Change In Property Value	£5,955	£6,134	£11,582	£13,330	£14,130	£51,131
Net Return	£9,389	£9,702	£15,406	£17,416	£18,547	£70,462
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	116%

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