Flat
M16
1 bed
1 bath
Westpoint, 501 Chester Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£3,486
↗ 10%After 5 Years
Change In Property Value
£31,729
↗ 28%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,128 | £7,235 | £7,343 | £7,527 | £7,715 | £36,949 |
| Total Expenses | £6,413 | £6,474 | £6,525 | £6,586 | £6,647 | £32,645 |
| Profit Before Tax | £715 | £761 | £818 | £941 | £1,068 | £4,304 |
| Profit After Tax | £579 | £617 | £663 | £763 | £865 | £3,486 |
| Change In Property Value | £3,450 | £6,515 | £7,498 | £7,948 | £6,318 | £31,729 |
| Net Return | £4,029 | £7,131 | £8,160 | £8,710 | £7,184 | £35,215 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 11% | 20% | 23% | 25% | 20% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change