Flat
M5
2 beds
2 baths
Oldfield Road, Manchester M5
North West, England · M5
View property listing
Initial Investment
£67,150First YearProfit From Rental Income
£22,417
↗ 33%After 5 Years
Change In Property Value
£56,798
↗ 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 | £17,424 | £17,685 | £18,127 | £18,581 | £19,138 | £90,956 |
| Total Expenses | £12,491 | £12,563 | £12,650 | £12,739 | £12,838 | £63,281 |
| Profit Before Tax | £4,933 | £5,122 | £5,477 | £5,841 | £6,300 | £27,675 |
| Profit After Tax | £3,996 | £4,149 | £4,437 | £4,732 | £5,103 | £22,417 |
| Change In Property Value | £6,615 | £6,813 | £12,866 | £14,808 | £15,696 | £56,798 |
| Net Return | £10,611 | £10,963 | £17,303 | £19,539 | £20,800 | £79,215 |
| 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