Flat M16 1 bed 1 bath

94 Talbot Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£60,999First Year

Profit From Rental Income

After 5 Years

£6,577

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£51,517

↗ 26%After 5 Years

Return On Investment

95%

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	£12,396	£12,582	£12,896	£13,219	£13,615	£64,709
Total Expenses	£11,175	£11,239	£11,314	£11,390	£11,472	£56,589
Profit Before Tax	£1,221	£1,343	£1,583	£1,829	£2,143	£8,120
Profit After Tax	£989	£1,088	£1,282	£1,482	£1,736	£6,577
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,517
Net Return	£6,989	£7,268	£12,952	£14,913	£15,973	£58,095
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	11%	12%	21%	24%	26%	95%

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