Flat
M16
1 bed
1 bath
Skerton Road, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£33,250First YearProfit From Rental Income
£6,781
↗ 20%After 5 Years
Change In Property Value
£27,691
↗ 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 | £8,544 | £8,672 | £8,889 | £9,111 | £9,385 | £44,601 |
| Total Expenses | £7,119 | £7,178 | £7,243 | £7,309 | £7,379 | £36,229 |
| Profit Before Tax | £1,425 | £1,494 | £1,646 | £1,802 | £2,006 | £8,372 |
| Profit After Tax | £1,154 | £1,210 | £1,333 | £1,460 | £1,624 | £6,781 |
| Change In Property Value | £3,225 | £3,322 | £6,273 | £7,219 | £7,652 | £27,691 |
| Net Return | £4,379 | £4,532 | £7,606 | £8,679 | £9,277 | £34,472 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change