Flat
M16
2 beds
1 bath
Skerton Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£70,750First YearProfit From Rental Income
£24,507
↗ 35%After 5 Years
Change In Property Value
£59,889
↗ 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 | £18,480 | £18,757 | £19,226 | £19,707 | £20,298 | £96,468 |
| Total Expenses | £13,072 | £13,146 | £13,236 | £13,328 | £13,430 | £66,212 |
| Profit Before Tax | £5,408 | £5,611 | £5,990 | £6,379 | £6,868 | £30,256 |
| Profit After Tax | £4,380 | £4,545 | £4,852 | £5,167 | £5,563 | £24,507 |
| Change In Property Value | £6,975 | £7,184 | £13,566 | £15,614 | £16,550 | £59,889 |
| Net Return | £11,355 | £11,729 | £18,418 | £20,780 | £22,114 | £84,397 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 35% |
| 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