Flat M16 1 bed 1 bath

404 Kinetic Building, 88-92 Talbot Road, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-1,134

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£25,759

↗ 26%After 5 Years

Return On Investment

79%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,454	£6,616	£6,814	£32,386
Total Expenses	£6,588	£6,643	£6,702	£6,762	£6,824	£33,519
Profit Before Tax	£-384	£-346	£-247	£-146	£-10	£-1,134
Profit After Tax	£-384	£-346	£-247	£-146	£-10	£-1,134
Change In Property Value	£3,000	£3,090	£5,835	£6,715	£7,118	£25,759
Net Return	£2,616	£2,744	£5,588	£6,569	£7,108	£24,625
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	8%	9%	18%	21%	23%	79%

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