Flat M16 1 bed 1 bath

Kinetic, 88-92 Talbot Road M16

North West, England · M16

Initial Investment

First Year

£36,700First Year

Profit From Rental Income

After 5 Years

£484

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£30,653

↗ 26%After 5 Years

Return On Investment

85%

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	£7,678	£7,870	£8,106	£38,525
Total Expenses	£7,459	£7,516	£7,578	£7,641	£7,707	£37,902
Profit Before Tax	£-79	£-26	£100	£229	£399	£622
Profit After Tax	£-79	£-26	£81	£185	£323	£484
Change In Property Value	£3,570	£3,677	£6,944	£7,991	£8,471	£30,653
Net Return	£3,491	£3,651	£7,024	£8,177	£8,794	£31,137
Return From Rental Income (%)	0%	0%	0%	1%	1%	1%
Total Net Return (%)	10%	10%	19%	22%	24%	85%

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