Flat
M16
2 beds
2 baths
Seymour Grove, Old Trafford, Manchester, Greater Manchester M16
North West, England · M16
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£17,546
↗ 23%After 5 Years
Change In Property Value
£68,976
↗ 28%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,504 | £15,737 | £15,973 | £16,372 | £16,781 | £80,366 |
| Total Expenses | £11,594 | £11,667 | £11,732 | £11,814 | £11,897 | £58,705 |
| Profit Before Tax | £3,910 | £4,069 | £4,241 | £4,558 | £4,884 | £21,662 |
| Profit After Tax | £3,167 | £3,296 | £3,435 | £3,692 | £3,956 | £17,546 |
| Change In Property Value | £7,500 | £14,163 | £16,300 | £17,278 | £13,736 | £68,976 |
| Net Return | £10,667 | £17,459 | £19,735 | £20,970 | £17,692 | £86,522 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 23% | 26% | 28% | 23% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change