Flat M16 2 beds 2 baths

Talbot Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£11,092

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,116	£16,358	£16,767	£17,186	£17,701	£84,128
Total Expenses	£13,927	£13,997	£14,081	£14,167	£14,261	£70,434
Profit Before Tax	£2,189	£2,360	£2,686	£3,019	£3,440	£13,694
Profit After Tax	£1,773	£1,912	£2,175	£2,445	£2,787	£11,092
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£9,573	£9,946	£17,346	£19,906	£21,295	£78,065
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	12%	13%	22%	25%	27%	98%

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