Flat
M5
1 bed
1 bath
Oldfield Road, Manchester M5
North West, England · M5
View property listing
Initial Investment
£53,350First YearProfit From Rental Income
£15,972
↗ 30%After 5 Years
Change In Property Value
£44,949
↗ 26%After 5 Years
Return On Investment
114%
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 | £13,788 | £13,995 | £14,345 | £14,703 | £15,144 | £71,975 |
| Total Expenses | £10,302 | £10,369 | £10,447 | £10,526 | £10,613 | £52,257 |
| Profit Before Tax | £3,486 | £3,626 | £3,898 | £4,177 | £4,531 | £19,718 |
| Profit After Tax | £2,824 | £2,937 | £3,157 | £3,383 | £3,670 | £15,972 |
| Change In Property Value | £5,235 | £5,392 | £10,182 | £11,719 | £12,422 | £44,949 |
| Net Return | £8,059 | £8,329 | £13,339 | £15,102 | £16,092 | £60,921 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change