Flat
M17
2 beds
2 baths
Wharf End, Trafford Park, Manchester M17
Initial Investment
£120,200First YearProfit From Rental Income
£10,228
↗ 9%After 5 Years
Change In Property Value
£47,665
↗ 20%After 5 Years
Return On Investment
48%
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 | £15,000 | £15,300 | £15,683 | £16,075 | £16,476 | £78,533 |
| Total Expenses | £13,022 | £13,098 | £13,179 | £13,262 | £13,345 | £65,907 |
| Profit Before Tax | £1,978 | £2,202 | £2,503 | £2,812 | £3,131 | £12,627 |
| Profit After Tax | £1,602 | £1,784 | £2,028 | £2,278 | £2,536 | £10,228 |
| Change In Property Value | £4,800 | £4,896 | £9,988 | £12,984 | £14,997 | £47,665 |
| Net Return | £6,402 | £6,680 | £12,016 | £15,262 | £17,533 | £57,893 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change