Flat M16 1 bed 1 bath

Westpoint, 501 Chester Road, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£18,390

↗ 54%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

137%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£7,534	£7,598	£7,670	£7,745	£7,825	£38,372
Profit Before Tax	£4,166	£4,278	£4,502	£4,732	£5,026	£22,704
Profit After Tax	£3,374	£3,465	£3,647	£3,833	£4,071	£18,390
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£6,674	£6,864	£10,065	£11,220	£11,901	£46,725
Return From Rental Income (%)	10%	10%	11%	11%	12%	54%
Total Net Return (%)	20%	20%	30%	33%	35%	137%

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