Flat M16 1 bed 1 bath

Skerton Road, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£33,250First Year

Profit From Rental Income

After 5 Years

£-481

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£27,691

↗ 26%After 5 Years

Return On Investment

82%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,660	£6,760	£6,929	£7,102	£7,315	£34,766
Total Expenses	£6,931	£6,987	£7,047	£7,108	£7,172	£35,245
Profit Before Tax	£-271	£-227	£-118	£-6	£143	£-479
Profit After Tax	£-271	£-227	£-118	£-6	£141	£-481
Change In Property Value	£3,225	£3,322	£6,273	£7,219	£7,652	£27,691
Net Return	£2,954	£3,095	£6,155	£7,213	£7,793	£27,210
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	9%	9%	19%	22%	23%	82%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change