Flat
M16
2 beds
1 bath
Talbot Road, Stretford M16
North West, England · M16
View property listing
Initial Investment
£127,086First YearProfit From Rental Income
£47,698
↗ 38%After 5 Years
Change In Property Value
£101,995
↗ 26%After 5 Years
Return On Investment
118%
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 | £31,476 | £31,948 | £32,747 | £33,566 | £34,572 | £164,309 |
| Total Expenses | £20,857 | £20,951 | £21,073 | £21,199 | £21,342 | £105,423 |
| Profit Before Tax | £10,619 | £10,998 | £11,673 | £12,366 | £13,230 | £58,886 |
| Profit After Tax | £8,601 | £8,908 | £9,456 | £10,017 | £10,716 | £47,698 |
| Change In Property Value | £11,879 | £12,235 | £23,104 | £26,591 | £28,186 | £101,995 |
| Net Return | £20,480 | £21,143 | £32,560 | £36,607 | £38,902 | £149,693 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 16% | 17% | 26% | 29% | 31% | 118% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change