Flat
M16
1 bed
1 bath
Westpoint Chester Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£2,477
↗ 8%After 5 Years
Change In Property Value
£28,970
↗ 28%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,516 | £6,614 | £6,713 | £6,881 | £7,053 | £33,776 |
| Total Expenses | £6,030 | £6,090 | £6,141 | £6,199 | £6,259 | £30,719 |
| Profit Before Tax | £486 | £524 | £572 | £681 | £794 | £3,057 |
| Profit After Tax | £394 | £424 | £464 | £552 | £643 | £2,477 |
| Change In Property Value | £3,150 | £5,948 | £6,846 | £7,257 | £5,769 | £28,970 |
| Net Return | £3,544 | £6,373 | £7,309 | £7,809 | £6,412 | £31,446 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 20% | 22% | 24% | 20% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change