Flat
M17
2 beds
2 baths
No. 1 Old Trafford, Manchester M17
Initial Investment
£119,665First YearProfit From Rental Income
£9,243
↗ 8%After 5 Years
Change In Property Value
£47,466
↗ 20%After 5 Years
Return On Investment
47%
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 | £14,700 | £14,994 | £15,369 | £15,753 | £16,147 | £76,963 |
| Total Expenses | £12,952 | £13,028 | £13,108 | £13,190 | £13,272 | £65,551 |
| Profit Before Tax | £1,748 | £1,966 | £2,261 | £2,563 | £2,874 | £11,412 |
| Profit After Tax | £1,416 | £1,593 | £1,831 | £2,076 | £2,328 | £9,243 |
| Change In Property Value | £4,780 | £4,876 | £9,946 | £12,930 | £14,934 | £47,466 |
| Net Return | £6,196 | £6,468 | £11,777 | £15,006 | £17,263 | £56,710 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 14% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change