Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£121,801First YearProfit From Rental Income
£18,216
↗ 15%After 5 Years
Change In Property Value
£48,260
↗ 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 | £17,496 | £17,846 | £18,292 | £18,749 | £19,218 | £91,601 |
| Total Expenses | £13,640 | £13,727 | £13,820 | £13,915 | £14,010 | £69,113 |
| Profit Before Tax | £3,856 | £4,119 | £4,472 | £4,834 | £5,208 | £22,488 |
| Profit After Tax | £3,123 | £3,336 | £3,622 | £3,916 | £4,219 | £18,216 |
| Change In Property Value | £4,860 | £4,957 | £10,112 | £13,146 | £15,184 | £48,260 |
| Net Return | £7,983 | £8,293 | £13,735 | £17,062 | £19,402 | £66,475 |
| 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