Flat
M17
2 beds
2 baths
Wharf End, Trafford Park, Manchester M17
Initial Investment
£114,850First YearProfit From Rental Income
£10,690
↗ 9%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
49%
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 | £12,595 | £12,671 | £12,751 | £12,833 | £12,915 | £63,766 |
| Profit Before Tax | £2,105 | £2,323 | £2,618 | £2,920 | £3,231 | £13,197 |
| Profit After Tax | £1,705 | £1,882 | £2,120 | £2,365 | £2,617 | £10,690 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £6,305 | £6,574 | £11,692 | £14,808 | £16,989 | £56,368 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change