Flat
M16
1 bed
1 bath
Talbot Road, Stretford M16
North West, England · M16
View property listing
Initial Investment
£68,504First YearProfit From Rental Income
£8,494
↗ 12%After 5 Years
Change In Property Value
£57,961
↗ 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 | £13,956 | £14,165 | £14,519 | £14,882 | £15,329 | £72,852 |
| Total Expenses | £12,323 | £12,390 | £12,468 | £12,548 | £12,636 | £62,365 |
| Profit Before Tax | £1,633 | £1,775 | £2,051 | £2,334 | £2,693 | £10,487 |
| Profit After Tax | £1,323 | £1,438 | £1,661 | £1,891 | £2,181 | £8,494 |
| Change In Property Value | £6,750 | £6,953 | £13,129 | £15,111 | £16,017 | £57,961 |
| Net Return | £8,073 | £8,391 | £14,791 | £17,001 | £18,199 | £66,455 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 12% | 12% | 22% | 25% | 27% | 97% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change