Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£156,490First YearProfit From Rental Income
£22,607
↗ 14%After 5 Years
Change In Property Value
£58,687
↗ 20%After 5 Years
Return On Investment
52%
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 | £21,276 | £21,702 | £22,244 | £22,800 | £23,370 | £111,392 |
| Total Expenses | £16,480 | £16,583 | £16,693 | £16,807 | £16,920 | £83,481 |
| Profit Before Tax | £4,796 | £5,119 | £5,551 | £5,994 | £6,451 | £27,910 |
| Profit After Tax | £3,885 | £4,146 | £4,496 | £4,855 | £5,225 | £22,607 |
| Change In Property Value | £5,910 | £6,028 | £12,298 | £15,987 | £18,465 | £58,687 |
| Net Return | £9,795 | £10,175 | £16,794 | £20,842 | £23,690 | £81,295 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 7% | 11% | 13% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change