Flat
M16
2 beds
1 bath
Shared Ownership, Boundary View, Warwick Road South, Trafford M16
North West, England · M16
View property listing
Initial Investment
£55,337First YearProfit From Rental Income
£10,378
↗ 19%After 5 Years
Change In Property Value
£49,973
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,232 | £11,400 | £11,571 | £11,861 | £12,157 | £58,222 |
| Total Expenses | £8,951 | £9,018 | £9,076 | £9,147 | £9,219 | £45,410 |
| Profit Before Tax | £2,281 | £2,383 | £2,496 | £2,714 | £2,938 | £12,812 |
| Profit After Tax | £1,848 | £1,930 | £2,021 | £2,198 | £2,380 | £10,378 |
| Change In Property Value | £5,434 | £10,261 | £11,809 | £12,518 | £9,952 | £49,973 |
| Net Return | £7,281 | £12,191 | £13,831 | £14,716 | £12,332 | £60,351 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change