Flat
M16
2 beds
1 bath
Shared Ownership, Boundary View, Warwick Road South, Trafford M16
North West, England · M16
View property listing
Initial Investment
£26,357First YearProfit From Rental Income
£338
↗ 1%After 5 Years
Change In Property Value
£23,321
↗ 28%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,244 | £5,323 | £5,402 | £5,538 | £5,676 | £27,183 |
| Total Expenses | £5,244 | £5,302 | £5,351 | £5,406 | £5,463 | £26,766 |
| Profit Before Tax | £0 | £21 | £52 | £131 | £213 | £417 |
| Profit After Tax | £0 | £17 | £42 | £106 | £173 | £338 |
| Change In Property Value | £2,536 | £4,788 | £5,511 | £5,842 | £4,644 | £23,321 |
| Net Return | £2,536 | £4,805 | £5,553 | £5,948 | £4,817 | £23,659 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 10% | 18% | 21% | 23% | 18% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change