Flat
M16
2 beds
2 baths
Seymour Grove, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£91,400First YearProfit From Rental Income
£22,106
↗ 24%After 5 Years
Change In Property Value
£81,116
↗ 28%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,228 | £18,501 | £18,779 | £19,248 | £19,730 | £94,486 |
| Total Expenses | £13,282 | £13,360 | £13,428 | £13,517 | £13,608 | £67,195 |
| Profit Before Tax | £4,946 | £5,142 | £5,351 | £5,731 | £6,122 | £27,291 |
| Profit After Tax | £4,006 | £4,165 | £4,334 | £4,642 | £4,959 | £22,106 |
| Change In Property Value | £8,820 | £16,655 | £19,169 | £20,319 | £16,153 | £81,116 |
| Net Return | £12,826 | £20,820 | £23,502 | £24,961 | £21,112 | £103,221 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 23% | 26% | 27% | 23% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change