Flat M16 1 bed 1 bath

Talbot Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£56,785First Year

Profit From Rental Income

After 5 Years

£17,922

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£47,899

↗ 26%After 5 Years

Return On Investment

116%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,784	£15,006	£15,381	£15,765	£16,238	£77,174
Total Expenses	£10,856	£10,924	£11,005	£11,087	£11,177	£55,049
Profit Before Tax	£3,928	£4,082	£4,376	£4,678	£5,062	£22,126
Profit After Tax	£3,182	£3,306	£3,545	£3,790	£4,100	£17,922
Change In Property Value	£5,579	£5,746	£10,850	£12,487	£13,237	£47,899
Net Return	£8,760	£9,052	£14,395	£16,277	£17,337	£65,821
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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