Flat
M16
1 bed
1 bath
Alexander House, Old Trafford M16
North West, England · M16
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£8,284
↗ 15%After 5 Years
Change In Property Value
£46,366
↗ 26%After 5 Years
Return On Investment
99%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £10,342 | £10,406 | £10,479 | £10,554 | £10,635 | £52,415 |
| Profit Before Tax | £1,659 | £1,774 | £2,006 | £2,243 | £2,545 | £10,227 |
| Profit After Tax | £1,343 | £1,437 | £1,625 | £1,817 | £2,062 | £8,284 |
| Change In Property Value | £5,400 | £5,562 | £10,503 | £12,088 | £12,813 | £46,366 |
| Net Return | £6,743 | £6,999 | £12,127 | £13,904 | £14,875 | £54,650 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 13% | 22% | 25% | 27% | 99% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change