Flat M16 1 bed 1 bath

Westpoint, 501 Chester Road, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£33,250First Year

Profit From Rental Income

After 5 Years

£18,792

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£27,691

↗ 26%After 5 Years

Return On Investment

140%

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	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£7,435	£7,499	£7,571	£7,646	£7,726	£37,876
Profit Before Tax	£4,265	£4,377	£4,601	£4,831	£5,125	£23,199
Profit After Tax	£3,455	£3,545	£3,727	£3,913	£4,152	£18,792
Change In Property Value	£3,225	£3,322	£6,273	£7,219	£7,652	£27,691
Net Return	£6,680	£6,867	£9,999	£11,132	£11,804	£46,482
Return From Rental Income (%)	10%	11%	11%	12%	12%	57%
Total Net Return (%)	20%	21%	30%	33%	36%	140%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change