Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£114,582First YearProfit From Rental Income
£17,089
↗ 15%After 5 Years
Change In Property Value
£45,579
↗ 20%After 5 Years
Return On Investment
55%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,524 | £16,854 | £17,276 | £17,708 | £18,150 | £86,512 |
| Total Expenses | £12,910 | £12,992 | £13,081 | £13,171 | £13,261 | £65,415 |
| Profit Before Tax | £3,614 | £3,862 | £4,195 | £4,537 | £4,889 | £21,097 |
| Profit After Tax | £2,927 | £3,128 | £3,398 | £3,675 | £3,960 | £17,089 |
| Change In Property Value | £4,590 | £4,682 | £9,551 | £12,416 | £14,341 | £45,579 |
| Net Return | £7,517 | £7,810 | £12,949 | £16,091 | £18,301 | £62,668 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change