Flat
M41
1 bed
2 baths
Trafford Boulevard, Trafford Park, Manchester M41
Initial Investment
£97,462First YearProfit From Rental Income
£18,195
↗ 19%After 5 Years
Change In Property Value
£39,224
↗ 20%After 5 Years
Return On Investment
59%
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 | £15,336 | £15,643 | £16,034 | £16,435 | £16,845 | £80,293 |
| Total Expenses | £11,403 | £11,481 | £11,564 | £11,648 | £11,733 | £57,829 |
| Profit Before Tax | £3,933 | £4,162 | £4,470 | £4,786 | £5,113 | £22,464 |
| Profit After Tax | £3,185 | £3,371 | £3,621 | £3,877 | £4,141 | £18,195 |
| Change In Property Value | £3,950 | £4,029 | £8,219 | £10,685 | £12,341 | £39,224 |
| Net Return | £7,135 | £7,400 | £11,840 | £14,562 | £16,482 | £57,420 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change