Flat
M16
1 bed
1 bath
Skerton Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£33,250First YearProfit From Rental Income
£2,695
↗ 8%After 5 Years
Change In Property Value
£29,660
↗ 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 | £6,660 | £6,760 | £6,861 | £7,033 | £7,209 | £34,523 |
| Total Expenses | £6,125 | £6,185 | £6,236 | £6,295 | £6,355 | £31,196 |
| Profit Before Tax | £535 | £575 | £625 | £738 | £853 | £3,327 |
| Profit After Tax | £434 | £466 | £507 | £598 | £691 | £2,695 |
| Change In Property Value | £3,225 | £6,090 | £7,009 | £7,429 | £5,906 | £29,660 |
| Net Return | £3,659 | £6,556 | £7,515 | £8,027 | £6,598 | £32,354 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 11% | 20% | 23% | 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