Flat
M16
1 bed
1 bath
Talbot Road, Manchester M16
North West, England · M16
View property listing
Initial Investment
£56,785First YearProfit From Rental Income
£10,883
↗ 19%After 5 Years
Change In Property Value
£51,304
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,532 | £11,705 | £11,881 | £12,178 | £12,482 | £59,777 |
| Total Expenses | £9,136 | £9,203 | £9,262 | £9,334 | £9,407 | £46,342 |
| Profit Before Tax | £2,396 | £2,502 | £2,619 | £2,844 | £3,075 | £13,435 |
| Profit After Tax | £1,941 | £2,026 | £2,121 | £2,304 | £2,491 | £10,883 |
| Change In Property Value | £5,579 | £10,534 | £12,124 | £12,851 | £10,217 | £51,304 |
| Net Return | £7,519 | £12,560 | £14,245 | £15,155 | £12,708 | £62,187 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 13% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change