Flat M16 2 beds 2 baths

73 Seymour Grove, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£18,073

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£70,355

↗ 28%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,816	£16,053	£16,294	£16,701	£17,119	£81,984
Total Expenses	£11,786	£11,860	£11,925	£12,008	£12,092	£59,671
Profit Before Tax	£4,030	£4,193	£4,369	£4,694	£5,027	£22,313
Profit After Tax	£3,264	£3,397	£3,539	£3,802	£4,072	£18,073
Change In Property Value	£7,650	£14,446	£16,626	£17,623	£14,011	£70,355
Net Return	£10,914	£17,842	£20,165	£21,425	£18,082	£88,429
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	28%	23%	114%

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