Flat
M16
2 beds
2 baths
73 Seymour Grove, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£27,696
↗ 36%After 5 Years
Change In Property Value
£65,685
↗ 26%After 5 Years
Return On Investment
120%
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 | £20,268 | £20,572 | £21,086 | £21,613 | £22,262 | £105,802 |
| Total Expenses | £14,144 | £14,220 | £14,315 | £14,411 | £14,519 | £71,609 |
| Profit Before Tax | £6,124 | £6,352 | £6,772 | £7,202 | £7,743 | £34,193 |
| Profit After Tax | £4,961 | £5,145 | £5,485 | £5,834 | £6,272 | £27,696 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £12,611 | £13,024 | £20,364 | £22,958 | £24,424 | £93,381 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change