Flat
M16
2 beds
1 bath
Shared Ownership, Boundary View, Warwick Road South, Trafford M16
North West, England · M16
View property listing
Initial Investment
£26,357First YearProfit From Rental Income
£-2,574
↘ -10%After 5 Years
Change In Property Value
£21,773
↗ 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 | £5,244 | £5,323 | £5,456 | £5,592 | £5,760 | £27,374 |
| Total Expenses | £5,878 | £5,932 | £5,988 | £6,046 | £6,105 | £29,948 |
| Profit Before Tax | £-634 | £-609 | £-532 | £-453 | £-345 | £-2,574 |
| Profit After Tax | £-634 | £-609 | £-532 | £-453 | £-345 | £-2,574 |
| Change In Property Value | £2,536 | £2,612 | £4,932 | £5,676 | £6,017 | £21,773 |
| Net Return | £1,902 | £2,003 | £4,400 | £5,223 | £5,672 | £19,199 |
| 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