Flat
M16
1 bed
1 bath
Stretford Road, Manchester M16
North West, England · M16
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£4,014
↗ 11%After 5 Years
Change In Property Value
£33,108
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,440 | £7,552 | £7,665 | £7,856 | £8,053 | £38,566 |
| Total Expenses | £6,605 | £6,666 | £6,718 | £6,779 | £6,842 | £33,611 |
| Profit Before Tax | £835 | £885 | £946 | £1,077 | £1,211 | £4,955 |
| Profit After Tax | £676 | £717 | £767 | £872 | £981 | £4,014 |
| Change In Property Value | £3,600 | £6,798 | £7,824 | £8,293 | £6,593 | £33,108 |
| Net Return | £4,276 | £7,515 | £8,590 | £9,166 | £7,574 | £37,122 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change