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
£21,349
↗ 17%After 5 Years
Change In Property Value
£101,995
↗ 26%After 5 Years
Return On Investment
97%
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 | £24,552 | £24,920 | £25,543 | £26,182 | £26,967 | £128,165 |
| Total Expenses | £20,165 | £20,248 | £20,353 | £20,461 | £20,582 | £101,808 |
| Profit Before Tax | £4,387 | £4,673 | £5,190 | £5,721 | £6,385 | £26,356 |
| Profit After Tax | £3,554 | £3,785 | £4,204 | £4,634 | £5,172 | £21,349 |
| Change In Property Value | £11,879 | £12,235 | £23,104 | £26,591 | £28,186 | £101,995 |
| Net Return | £15,432 | £16,020 | £27,308 | £31,225 | £33,358 | £123,344 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 12% | 13% | 21% | 25% | 26% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change