Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£112,442First YearProfit From Rental Income
£16,751
↗ 15%After 5 Years
Change In Property Value
£44,785
↗ 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 | £16,236 | £16,561 | £16,975 | £17,399 | £17,834 | £85,005 |
| Total Expenses | £12,694 | £12,776 | £12,863 | £12,952 | £13,040 | £64,325 |
| Profit Before Tax | £3,542 | £3,785 | £4,112 | £4,447 | £4,794 | £20,680 |
| Profit After Tax | £2,869 | £3,066 | £3,331 | £3,602 | £3,883 | £16,751 |
| Change In Property Value | £4,510 | £4,600 | £9,384 | £12,200 | £14,091 | £44,785 |
| Net Return | £7,379 | £7,666 | £12,715 | £15,802 | £17,973 | £61,536 |
| 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