Flat
M16
0 beds
0 baths
Chester Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-2,082
↘ -7%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,580 | £5,664 | £5,805 | £5,950 | £6,129 | £29,128 |
| Total Expenses | £6,129 | £6,183 | £6,240 | £6,299 | £6,359 | £31,210 |
| Profit Before Tax | £-549 | £-519 | £-435 | £-348 | £-230 | £-2,082 |
| Profit After Tax | £-549 | £-519 | £-435 | £-348 | £-230 | £-2,082 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £2,151 | £2,262 | £4,817 | £5,696 | £6,176 | £21,101 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 8% | 8% | 17% | 20% | 22% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change