Flat M16 1 bed 1 bath

Skerton Road, Old Trafford M16

North West, England · M16

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£7,156

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£28,335

↗ 26%After 5 Years

Return On Investment

104%

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	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£7,239	£7,298	£7,363	£7,430	£7,501	£36,831
Profit Before Tax	£1,509	£1,581	£1,738	£1,899	£2,108	£8,835
Profit After Tax	£1,222	£1,281	£1,408	£1,538	£1,707	£7,156
Change In Property Value	£3,300	£3,399	£6,418	£7,387	£7,830	£28,335
Net Return	£4,522	£4,680	£7,826	£8,925	£9,538	£35,491
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	104%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change