Flat
M16
1 bed
1 bath
Chester Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£956
↗ 2%After 5 Years
Change In Property Value
£32,199
↗ 26%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,752 | £7,868 | £8,065 | £8,267 | £8,515 | £40,466 |
| Total Expenses | £7,735 | £7,792 | £7,855 | £7,919 | £7,986 | £39,287 |
| Profit Before Tax | £17 | £76 | £210 | £348 | £528 | £1,180 |
| Profit After Tax | £14 | £62 | £170 | £282 | £428 | £956 |
| Change In Property Value | £3,750 | £3,863 | £7,294 | £8,394 | £8,898 | £32,199 |
| Net Return | £3,764 | £3,924 | £7,464 | £8,676 | £9,326 | £33,154 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 10% | 10% | 19% | 23% | 24% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change