Flat
M16
1 bed
1 bath
Kinetic Building, Talbot Road, Manchester M16
North West, England · M16
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£141
↗ 0%After 5 Years
Change In Property Value
£29,623
↗ 26%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,128 | £7,235 | £7,416 | £7,601 | £7,829 | £37,209 |
| Total Expenses | £7,275 | £7,332 | £7,393 | £7,456 | £7,521 | £36,977 |
| Profit Before Tax | £-147 | £-97 | £23 | £146 | £308 | £232 |
| Profit After Tax | £-147 | £-97 | £18 | £118 | £250 | £141 |
| Change In Property Value | £3,450 | £3,554 | £6,710 | £7,723 | £8,186 | £29,623 |
| Net Return | £3,303 | £3,456 | £6,729 | £7,841 | £8,436 | £29,764 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 9% | 10% | 19% | 22% | 24% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change