Flat
M17
2 beds
2 baths
4 Wharf End, Trafford Park, Manchester M17
Initial Investment
£106,825First YearProfit From Rental Income
£16,077
↗ 15%After 5 Years
Change In Property Value
£42,700
↗ 20%After 5 Years
Return On Investment
55%
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 | £15,480 | £15,790 | £16,184 | £16,589 | £17,004 | £81,047 |
| Total Expenses | £12,078 | £12,155 | £12,238 | £12,322 | £12,406 | £61,199 |
| Profit Before Tax | £3,402 | £3,635 | £3,947 | £4,267 | £4,598 | £19,848 |
| Profit After Tax | £2,756 | £2,944 | £3,197 | £3,456 | £3,724 | £16,077 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £7,056 | £7,330 | £12,144 | £15,088 | £17,159 | £58,777 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change