Flat M5 1 bed 1 bath

Oldfield Road, Manchester M5

North West, England · M5

Initial Investment

First Year

£52,150First Year

Profit From Rental Income

After 5 Years

£15,381

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£43,919

↗ 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	£13,464	£13,666	£14,008	£14,358	£14,789	£70,284
Total Expenses	£10,111	£10,177	£10,254	£10,333	£10,419	£51,295
Profit Before Tax	£3,353	£3,489	£3,753	£4,025	£4,370	£18,989
Profit After Tax	£2,716	£2,826	£3,040	£3,260	£3,539	£15,381
Change In Property Value	£5,115	£5,268	£9,949	£11,450	£12,137	£43,919
Net Return	£7,831	£8,094	£12,989	£14,710	£15,676	£59,300
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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