Flat M16 1 bed 1 bath

Skerton Road, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£70,750First Year

Profit From Rental Income

After 5 Years

£15,700

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£64,147

↗ 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	£14,412	£14,628	£14,848	£15,219	£15,599	£74,706
Total Expenses	£10,922	£10,994	£11,056	£11,135	£11,216	£55,323
Profit Before Tax	£3,490	£3,635	£3,791	£4,083	£4,383	£19,383
Profit After Tax	£2,827	£2,944	£3,071	£3,308	£3,550	£15,700
Change In Property Value	£6,975	£13,171	£15,159	£16,068	£12,774	£64,147
Net Return	£9,802	£16,115	£18,230	£19,376	£16,325	£79,847
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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