Flat
M16
1 bed
1 bath
Westpoint, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£1,949
↗ 6%After 5 Years
Change In Property Value
£27,590
↗ 28%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,204 | £6,297 | £6,392 | £6,551 | £6,715 | £32,159 |
| Total Expenses | £5,838 | £5,897 | £5,948 | £6,005 | £6,064 | £29,753 |
| Profit Before Tax | £366 | £400 | £444 | £546 | £651 | £2,406 |
| Profit After Tax | £297 | £324 | £360 | £442 | £527 | £1,949 |
| Change In Property Value | £3,000 | £5,665 | £6,520 | £6,911 | £5,494 | £27,590 |
| Net Return | £3,297 | £5,989 | £6,879 | £7,353 | £6,021 | £29,539 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 11% | 19% | 22% | 24% | 19% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change