Flat
M16
1 bed
1 bath
Kinetic, 88-92 Talbot Road M16
North West, England · M16
View property listing
Initial Investment
£36,700First YearProfit From Rental Income
£3,917
↗ 11%After 5 Years
Change In Property Value
£32,832
↗ 28%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,380 | £7,491 | £7,603 | £7,793 | £7,988 | £38,255 |
| Total Expenses | £6,567 | £6,628 | £6,680 | £6,741 | £6,803 | £33,419 |
| Profit Before Tax | £813 | £863 | £923 | £1,052 | £1,185 | £4,836 |
| Profit After Tax | £659 | £699 | £748 | £852 | £960 | £3,917 |
| Change In Property Value | £3,570 | £6,741 | £7,759 | £8,224 | £6,538 | £32,832 |
| Net Return | £4,229 | £7,440 | £8,506 | £9,076 | £7,498 | £36,750 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 12% | 20% | 23% | 25% | 20% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change