Flat
M41
1 bed
1 bath
Trafford Way, Manchester M41
Initial Investment
£123,406First YearProfit From Rental Income
£18,469
↗ 15%After 5 Years
Change In Property Value
£48,855
↗ 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 | £17,712 | £18,066 | £18,518 | £18,981 | £19,455 | £92,732 |
| Total Expenses | £13,802 | £13,890 | £13,984 | £14,080 | £14,176 | £69,931 |
| Profit Before Tax | £3,910 | £4,177 | £4,534 | £4,901 | £5,280 | £22,801 |
| Profit After Tax | £3,167 | £3,383 | £3,673 | £3,970 | £4,277 | £18,469 |
| Change In Property Value | £4,920 | £5,018 | £10,237 | £13,309 | £15,371 | £48,855 |
| Net Return | £8,087 | £8,401 | £13,910 | £17,278 | £19,648 | £67,325 |
| 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