Flat M16 2 beds 1 bath

Shared Ownership, Boundary View, Warwick Road South, Trafford M16

North West, England · M16

Initial Investment

First Year

£55,337First Year

Profit From Rental Income

After 5 Years

£5,180

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£46,656

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,232	£11,400	£11,685	£11,978	£12,337	£58,633
Total Expenses	£10,309	£10,372	£10,444	£10,517	£10,595	£52,237
Profit Before Tax	£923	£1,028	£1,242	£1,461	£1,742	£6,395
Profit After Tax	£747	£833	£1,006	£1,183	£1,411	£5,180
Change In Property Value	£5,434	£5,597	£10,569	£12,163	£12,893	£46,656
Net Return	£6,181	£6,430	£11,574	£13,347	£14,304	£51,836
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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