Terraced M16 4 beds 1 bath

Shrewsbury Street, Old Trafford, Manchester. M16

North West, England · M16

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£33,652

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£86,292

↗ 26%After 5 Years

Return On Investment

113%

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	£23,544	£23,897	£24,495	£25,107	£25,860	£122,903
Total Expenses	£16,146	£16,192	£16,263	£16,335	£16,421	£81,357
Profit Before Tax	£7,398	£7,705	£8,232	£8,772	£9,439	£41,546
Profit After Tax	£5,993	£6,241	£6,668	£7,105	£7,646	£33,652
Change In Property Value	£10,050	£10,352	£19,547	£22,497	£23,847	£86,292
Net Return	£16,043	£16,592	£26,215	£29,602	£31,492	£119,945
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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