Flat M16 1 bed 1 bath

Stretford Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£8,563

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,911

↗ 26%After 5 Years

Return On Investment

107%

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	£9,540	£9,683	£9,925	£10,173	£10,479	£49,800
Total Expenses	£7,715	£7,775	£7,842	£7,911	£7,984	£39,228
Profit Before Tax	£1,825	£1,908	£2,083	£2,262	£2,494	£10,572
Profit After Tax	£1,478	£1,545	£1,687	£1,832	£2,020	£8,563
Change In Property Value	£3,600	£3,708	£7,002	£8,059	£8,542	£30,911
Net Return	£5,078	£5,253	£8,689	£9,891	£10,562	£39,474
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	29%	107%

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