Flat
M16
2 beds
2 baths
Seymour Grove, Old Trafford, Manchester M16
North West, England · M16
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£30,556
↗ 36%After 5 Years
Change In Property Value
£70,837
↗ 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 | £21,864 | £22,192 | £22,747 | £23,315 | £24,015 | £114,133 |
| Total Expenses | £15,097 | £15,176 | £15,274 | £15,375 | £15,488 | £76,410 |
| Profit Before Tax | £6,767 | £7,016 | £7,472 | £7,940 | £8,527 | £37,723 |
| Profit After Tax | £5,481 | £5,683 | £6,053 | £6,432 | £6,907 | £30,556 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £13,731 | £14,181 | £22,099 | £24,899 | £26,483 | £101,393 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change