Flat
M16
1 bed
1 bath
Westpoint, 501 Chester Road, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£2,959
↗ 9%After 5 Years
Change In Property Value
£30,349
↗ 28%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,816 | £6,918 | £7,022 | £7,198 | £7,378 | £35,331 |
| Total Expenses | £6,221 | £6,281 | £6,332 | £6,392 | £6,452 | £31,679 |
| Profit Before Tax | £595 | £637 | £690 | £806 | £925 | £3,653 |
| Profit After Tax | £482 | £516 | £559 | £653 | £749 | £2,959 |
| Change In Property Value | £3,300 | £6,232 | £7,172 | £7,602 | £6,044 | £30,349 |
| Net Return | £3,782 | £6,748 | £7,730 | £8,255 | £6,793 | £33,308 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 11% | 20% | 23% | 24% | 20% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change