Terraced M15 2 beds 1 bath

Old York Street, Hulme, Manchester. M15

North West, England · M15

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£16,982

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£59,319

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,468	£12,655	£12,845	£13,166	£13,495	£64,629
Total Expenses	£8,664	£8,696	£8,725	£8,767	£8,811	£43,663
Profit Before Tax	£3,804	£3,959	£4,120	£4,399	£4,684	£20,966
Profit After Tax	£3,081	£3,207	£3,337	£3,563	£3,794	£16,982
Change In Property Value	£6,450	£12,180	£14,018	£14,859	£11,813	£59,319
Net Return	£9,531	£15,387	£17,355	£18,422	£15,607	£76,301
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change