Flat M16 1 bed 1 bath

Seymour Grove, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£5,535

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 26%After 5 Years

Return On Investment

94%

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	£10,708	£10,772	£10,844	£10,919	£10,999	£54,242
Profit Before Tax	£992	£1,104	£1,328	£1,558	£1,852	£6,834
Profit After Tax	£803	£894	£1,076	£1,262	£1,500	£5,535
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£6,503	£6,765	£12,162	£14,021	£15,025	£54,477
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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