Terraced
M15
2 beds
2 baths
Tomlinson Street, Hulme, Manchester. M15
North West, England · M15
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£18,338
↗ 26%After 5 Years
Change In Property Value
£63,458
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,344 | £13,544 | £13,747 | £14,091 | £14,443 | £69,170 |
| Total Expenses | £9,235 | £9,267 | £9,298 | £9,343 | £9,388 | £46,531 |
| Profit Before Tax | £4,109 | £4,277 | £4,450 | £4,748 | £5,055 | £22,639 |
| Profit After Tax | £3,329 | £3,464 | £3,604 | £3,846 | £4,094 | £18,338 |
| Change In Property Value | £6,900 | £13,030 | £14,996 | £15,896 | £12,637 | £63,458 |
| Net Return | £10,229 | £16,494 | £18,600 | £19,742 | £16,731 | £81,795 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change