Flat
M16
2 beds
2 baths
Seymour Grove, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£91,400First YearProfit From Rental Income
£33,257
↗ 36%After 5 Years
Change In Property Value
£75,731
↗ 26%After 5 Years
Return On Investment
119%
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 | £23,376 | £23,727 | £24,320 | £24,928 | £25,676 | £122,026 |
| Total Expenses | £16,002 | £16,083 | £16,185 | £16,290 | £16,407 | £80,968 |
| Profit Before Tax | £7,374 | £7,644 | £8,134 | £8,638 | £9,268 | £41,058 |
| Profit After Tax | £5,973 | £6,191 | £6,589 | £6,997 | £7,507 | £33,257 |
| Change In Property Value | £8,820 | £9,085 | £17,155 | £19,744 | £20,928 | £75,731 |
| Net Return | £14,793 | £15,276 | £23,744 | £26,740 | £28,435 | £108,988 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 119% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change