Flat M16 1 bed 1 bath

Talbot Road, Stretford M16

North West, England · M16

Initial Investment

First Year

£68,504First Year

Profit From Rental Income

After 5 Years

£23,473

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£57,961

↗ 26%After 5 Years

Return On Investment

119%

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	£17,892	£18,160	£18,614	£19,080	£19,652	£93,399
Total Expenses	£12,717	£12,789	£12,878	£12,968	£13,068	£64,420
Profit Before Tax	£5,175	£5,371	£5,737	£6,112	£6,584	£28,979
Profit After Tax	£4,192	£4,350	£4,647	£4,950	£5,333	£23,473
Change In Property Value	£6,750	£6,953	£13,129	£15,111	£16,017	£57,961
Net Return	£10,942	£11,303	£17,776	£20,061	£21,350	£81,433
Return From Rental Income (%)	6%	6%	7%	7%	8%	34%
Total Net Return (%)	16%	17%	26%	29%	31%	119%

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