Flat M16 2 beds 2 baths

Seymour Grove, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£20,138

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£75,873

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,052	£17,308	£17,567	£18,007	£18,457	£88,391
Total Expenses	£12,553	£12,629	£12,696	£12,782	£12,869	£63,529
Profit Before Tax	£4,499	£4,679	£4,872	£5,225	£5,587	£24,862
Profit After Tax	£3,644	£3,790	£3,946	£4,232	£4,526	£20,138
Change In Property Value	£8,250	£15,579	£17,930	£19,006	£15,109	£75,873
Net Return	£11,894	£19,369	£21,876	£23,238	£19,635	£96,011
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change