Flat
M16
1 bed
1 bath
Shared Ownership, Boundary View, Warwick Road South, Trafford M16
North West, England · M16
View property listing
Initial Investment
£20,425First YearProfit From Rental Income
£-2,112
↘ -10%After 5 Years
Change In Property Value
£17,865
↗ 28%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,020 | £4,080 | £4,142 | £4,245 | £4,351 | £20,838 |
| Total Expenses | £4,485 | £4,541 | £4,588 | £4,641 | £4,694 | £22,950 |
| Profit Before Tax | £-465 | £-461 | £-447 | £-396 | £-343 | £-2,112 |
| Profit After Tax | £-465 | £-461 | £-447 | £-396 | £-343 | £-2,112 |
| Change In Property Value | £1,943 | £3,668 | £4,222 | £4,475 | £3,558 | £17,865 |
| Net Return | £1,477 | £3,207 | £3,775 | £4,079 | £3,215 | £15,753 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 7% | 16% | 18% | 20% | 16% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change