Flat M16 2 beds 2 baths

Talbot Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£16,491

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£66,217

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,880	£15,103	£15,330	£15,713	£16,106	£77,132
Total Expenses	£11,210	£11,282	£11,346	£11,426	£11,508	£56,772
Profit Before Tax	£3,670	£3,821	£3,984	£4,287	£4,598	£20,359
Profit After Tax	£2,973	£3,095	£3,227	£3,472	£3,724	£16,491
Change In Property Value	£7,200	£13,596	£15,648	£16,587	£13,186	£66,217
Net Return	£10,173	£16,691	£18,875	£20,059	£16,911	£82,708
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
Total Net Return (%)	14%	23%	26%	27%	23%	113%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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