Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£161,585First YearProfit From Rental Income
£23,236
↗ 14%After 5 Years
Change In Property Value
£60,176
↗ 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 | £21,816 | £22,252 | £22,809 | £23,379 | £23,963 | £114,219 |
| Total Expenses | £16,885 | £16,990 | £17,103 | £17,219 | £17,335 | £85,533 |
| Profit Before Tax | £4,931 | £5,262 | £5,705 | £6,159 | £6,628 | £28,686 |
| Profit After Tax | £3,994 | £4,262 | £4,621 | £4,989 | £5,369 | £23,236 |
| Change In Property Value | £6,060 | £6,181 | £12,609 | £16,392 | £18,933 | £60,176 |
| Net Return | £10,054 | £10,443 | £17,231 | £21,381 | £24,302 | £83,412 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 6% | 6% | 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