Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£153,770First YearProfit From Rental Income
£22,274
↗ 14%After 5 Years
Change In Property Value
£57,893
↗ 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 | £20,988 | £21,408 | £21,943 | £22,492 | £23,054 | £109,884 |
| Total Expenses | £16,263 | £16,365 | £16,474 | £16,586 | £16,698 | £82,386 |
| Profit Before Tax | £4,725 | £5,043 | £5,469 | £5,905 | £6,356 | £27,498 |
| Profit After Tax | £3,827 | £4,085 | £4,430 | £4,783 | £5,148 | £22,274 |
| Change In Property Value | £5,830 | £5,947 | £12,131 | £15,770 | £18,215 | £57,893 |
| Net Return | £9,657 | £10,031 | £16,561 | £20,554 | £23,363 | £80,166 |
| 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