Flat M16 1 bed 1 bath

Kinetic, 88-92 Talbot Road M16

North West, England · M16

Initial Investment

First Year

£36,700First Year

Profit From Rental Income

After 5 Years

£8,404

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£30,653

↗ 26%After 5 Years

Return On Investment

106%

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	£9,456	£9,598	£9,838	£10,084	£10,386	£49,362
Total Expenses	£7,667	£7,727	£7,794	£7,863	£7,935	£38,986
Profit Before Tax	£1,789	£1,871	£2,044	£2,221	£2,451	£10,376
Profit After Tax	£1,449	£1,515	£1,655	£1,799	£1,985	£8,404
Change In Property Value	£3,570	£3,677	£6,944	£7,991	£8,471	£30,653
Net Return	£5,019	£5,192	£8,599	£9,791	£10,456	£39,057
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	14%	14%	23%	27%	28%	106%

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