Flat
M16
0 beds
0 baths
Chester Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£4,296
↗ 15%After 5 Years
Change In Property Value
£23,183
↗ 26%After 5 Years
Return On Investment
98%
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 | £7,152 | £7,259 | £7,441 | £7,627 | £7,856 | £37,334 |
| Total Expenses | £6,286 | £6,343 | £6,404 | £6,466 | £6,532 | £32,030 |
| Profit Before Tax | £866 | £917 | £1,037 | £1,161 | £1,324 | £5,304 |
| Profit After Tax | £702 | £742 | £840 | £940 | £1,072 | £4,296 |
| Change In Property Value | £2,700 | £2,781 | £5,251 | £6,044 | £6,407 | £23,183 |
| Net Return | £3,402 | £3,523 | £6,091 | £6,984 | £7,479 | £27,479 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change