Flat
M16
2 beds
1 bath
Skerton Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£9,027
↗ 13%After 5 Years
Change In Property Value
£59,889
↗ 26%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,412 | £14,628 | £14,994 | £15,369 | £15,830 | £75,233 |
| Total Expenses | £12,666 | £12,733 | £12,813 | £12,894 | £12,983 | £64,089 |
| Profit Before Tax | £1,746 | £1,895 | £2,181 | £2,475 | £2,847 | £11,144 |
| Profit After Tax | £1,415 | £1,535 | £1,767 | £2,004 | £2,306 | £9,027 |
| Change In Property Value | £6,975 | £7,184 | £13,566 | £15,614 | £16,550 | £59,889 |
| Net Return | £8,390 | £8,719 | £15,333 | £17,618 | £18,856 | £68,916 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change