Flat M16 1 bed 1 bath

Talbot Road, Stretford M16

North West, England · M16

Initial Investment

First Year

£68,831First Year

Profit From Rental Income

After 5 Years

£23,617

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£58,242

↗ 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	£17,976	£18,246	£18,702	£19,169	£19,744	£93,837
Total Expenses	£12,768	£12,841	£12,930	£13,021	£13,121	£64,681
Profit Before Tax	£5,208	£5,404	£5,772	£6,149	£6,624	£29,156
Profit After Tax	£4,218	£4,377	£4,675	£4,981	£5,365	£23,617
Change In Property Value	£6,783	£6,987	£13,193	£15,184	£16,095	£58,242
Net Return	£11,001	£11,364	£17,868	£20,165	£21,460	£81,859
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