Flat M5 1 bed 1 bath

Ordsall Ln, Manchester M5

North West, England · M5

Initial Investment

First Year

£56,650First Year

Profit From Rental Income

After 5 Years

£17,492

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£47,783

↗ 26%After 5 Years

Return On Investment

115%

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	£14,652	£14,872	£15,244	£15,625	£16,093	£76,485
Total Expenses	£10,825	£10,893	£10,973	£11,055	£11,145	£54,890
Profit Before Tax	£3,827	£3,979	£4,271	£4,570	£4,949	£21,595
Profit After Tax	£3,100	£3,223	£3,459	£3,701	£4,009	£17,492
Change In Property Value	£5,565	£5,732	£10,824	£12,457	£13,205	£47,783
Net Return	£8,665	£8,955	£14,283	£16,159	£17,213	£65,275
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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