Flat
M17
2 beds
2 baths
Wharf End, Trafford Park, Stretford M17
Initial Investment
£112,148First YearProfit From Rental Income
£17,226
↗ 15%After 5 Years
Change In Property Value
£44,676
↗ 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 | £16,200 | £16,524 | £16,937 | £17,361 | £17,795 | £84,816 |
| Total Expenses | £12,545 | £12,623 | £12,708 | £12,794 | £12,880 | £63,549 |
| Profit Before Tax | £3,655 | £3,901 | £4,230 | £4,567 | £4,915 | £21,267 |
| Profit After Tax | £2,961 | £3,160 | £3,426 | £3,699 | £3,981 | £17,226 |
| Change In Property Value | £4,499 | £4,589 | £9,362 | £12,170 | £14,056 | £44,676 |
| Net Return | £7,460 | £7,749 | £12,787 | £15,869 | £18,037 | £61,902 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 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