Flat M16 2 beds 2 baths

73 Seymour Grove, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£10,754

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£65,685

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,816	£16,053	£16,455	£16,866	£17,372	£82,562
Total Expenses	£13,699	£13,768	£13,852	£13,937	£14,030	£69,285
Profit Before Tax	£2,117	£2,285	£2,603	£2,929	£3,342	£13,277
Profit After Tax	£1,715	£1,851	£2,108	£2,373	£2,707	£10,754
Change In Property Value	£7,650	£7,880	£14,879	£17,125	£18,152	£65,685
Net Return	£9,365	£9,730	£16,988	£19,497	£20,859	£76,439
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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