Flat M16 1 bed 1 bath

Skerton Road, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£32,500First Year

Profit From Rental Income

After 5 Years

£6,453

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£27,047

↗ 26%After 5 Years

Return On Investment

103%

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	£8,352	£8,477	£8,689	£8,906	£9,174	£43,599
Total Expenses	£7,001	£7,060	£7,124	£7,189	£7,259	£35,633
Profit Before Tax	£1,351	£1,418	£1,565	£1,717	£1,915	£7,966
Profit After Tax	£1,094	£1,148	£1,268	£1,391	£1,551	£6,453
Change In Property Value	£3,150	£3,245	£6,127	£7,051	£7,474	£27,047
Net Return	£4,244	£4,393	£7,395	£8,442	£9,025	£33,499
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change