Flat
M41
2 beds
2 baths
Trafford Way, Manchester M41
Initial Investment
£160,905First YearProfit From Rental Income
£23,155
↗ 14%After 5 Years
Change In Property Value
£59,977
↗ 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 | £21,744 | £22,179 | £22,733 | £23,302 | £23,884 | £113,842 |
| Total Expenses | £16,830 | £16,935 | £17,048 | £17,163 | £17,279 | £85,255 |
| Profit Before Tax | £4,914 | £5,244 | £5,685 | £6,138 | £6,606 | £28,587 |
| Profit After Tax | £3,980 | £4,248 | £4,605 | £4,972 | £5,350 | £23,155 |
| Change In Property Value | £6,040 | £6,161 | £12,568 | £16,338 | £18,871 | £59,977 |
| Net Return | £10,020 | £10,408 | £17,173 | £21,310 | £24,221 | £83,133 |
| 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