Flat
M5
3 beds
3 baths
Oldfield Road, Manchester M5
North West, England · M5
View property listing
Initial Investment
£76,175First YearProfit From Rental Income
£26,592
↗ 35%After 5 Years
Change In Property Value
£64,526
↗ 26%After 5 Years
Return On Investment
120%
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 | £19,788 | £20,085 | £20,587 | £21,102 | £21,735 | £103,296 |
| Total Expenses | £13,917 | £13,993 | £14,086 | £14,182 | £14,288 | £70,466 |
| Profit Before Tax | £5,871 | £6,092 | £6,501 | £6,920 | £7,447 | £32,830 |
| Profit After Tax | £4,755 | £4,934 | £5,266 | £5,605 | £6,032 | £26,592 |
| Change In Property Value | £7,515 | £7,740 | £14,617 | £16,822 | £17,832 | £64,526 |
| Net Return | £12,270 | £12,675 | £19,882 | £22,428 | £23,864 | £91,118 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change