Flat
M16
2 beds
2 baths
Talbot Road, Manchester M16
North West, England · M16
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£28,445
↗ 36%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
120%
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 | £20,676 | £20,986 | £21,511 | £22,049 | £22,710 | £107,932 |
| Total Expenses | £14,383 | £14,460 | £14,556 | £14,653 | £14,762 | £72,814 |
| Profit Before Tax | £6,293 | £6,526 | £6,955 | £7,395 | £7,948 | £35,118 |
| Profit After Tax | £5,097 | £5,286 | £5,634 | £5,990 | £6,438 | £28,445 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,897 | £13,320 | £20,805 | £23,451 | £24,946 | £95,418 |
| Return From Rental Income (%) | 6% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change