Flat M16 1 bed 1 bath

Skerton Road, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£-660

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

81%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,516	£6,614	£6,779	£6,949	£7,157	£34,014
Total Expenses	£6,817	£6,873	£6,933	£6,994	£7,057	£34,674
Profit Before Tax	£-301	£-260	£-154	£-45	£100	£-660
Profit After Tax	£-301	£-260	£-154	£-45	£100	£-660
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£2,849	£2,985	£5,973	£7,006	£7,574	£26,387
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	9%	9%	18%	22%	23%	81%

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