Terraced
M16
4 beds
1 bath
Shrewsbury Street, Old Trafford, Manchester. M16
North West, England · M16
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£29,451
↗ 28%After 5 Years
Change In Property Value
£86,292
↗ 26%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,440 | £22,777 | £23,346 | £23,930 | £24,648 | £117,140 |
| Total Expenses | £16,035 | £16,080 | £16,148 | £16,217 | £16,300 | £80,780 |
| Profit Before Tax | £6,405 | £6,696 | £7,198 | £7,712 | £8,348 | £36,359 |
| Profit After Tax | £5,188 | £5,424 | £5,830 | £6,247 | £6,762 | £29,451 |
| Change In Property Value | £10,050 | £10,352 | £19,547 | £22,497 | £23,847 | £86,292 |
| Net Return | £15,238 | £15,776 | £25,378 | £28,744 | £30,608 | £115,743 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change