Flat
M16
1 bed
1 bath
West Point, 501 Chester Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£26,500First YearProfit From Rental Income
£-2,555
↘ -10%After 5 Years
Change In Property Value
£21,895
↗ 26%After 5 Years
Return On Investment
73%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,268 | £5,347 | £5,481 | £5,618 | £5,786 | £27,500 |
| Total Expenses | £5,899 | £5,953 | £6,009 | £6,067 | £6,126 | £30,055 |
| Profit Before Tax | £-631 | £-606 | £-529 | £-449 | £-340 | £-2,555 |
| Profit After Tax | £-631 | £-606 | £-529 | £-449 | £-340 | £-2,555 |
| Change In Property Value | £2,550 | £2,627 | £4,960 | £5,708 | £6,051 | £21,895 |
| Net Return | £1,919 | £2,020 | £4,431 | £5,259 | £5,710 | £19,340 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 7% | 8% | 17% | 20% | 22% | 73% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change