Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£57,850First Year

Profit From Rental Income

After 5 Years

£18,082

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£48,813

↗ 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	£14,976	£15,201	£15,581	£15,970	£16,449	£78,177
Total Expenses	£11,016	£11,084	£11,165	£11,248	£11,339	£55,853
Profit Before Tax	£3,960	£4,116	£4,415	£4,722	£5,110	£22,324
Profit After Tax	£3,208	£3,334	£3,576	£3,825	£4,139	£18,082
Change In Property Value	£5,685	£5,856	£11,057	£12,726	£13,489	£48,813
Net Return	£8,893	£9,190	£14,634	£16,551	£17,629	£66,895
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	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