Flat M16 1 bed 1 bath

Talbot Road, Old Trafford, Manchester M16

North West, England · M16

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£14,237

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£41,214

↗ 26%After 5 Years

Return On Investment

113%

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	£12,720	£12,911	£13,234	£13,564	£13,971	£66,400
Total Expenses	£9,620	£9,685	£9,760	£9,837	£9,921	£48,823
Profit Before Tax	£3,100	£3,226	£3,473	£3,727	£4,051	£17,577
Profit After Tax	£2,511	£2,613	£2,813	£3,019	£3,281	£14,237
Change In Property Value	£4,800	£4,944	£9,336	£10,745	£11,389	£41,214
Net Return	£7,311	£7,557	£12,149	£13,764	£14,671	£55,451
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	15%	15%	25%	28%	30%	113%

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