Semi Detached M15 3 beds 1 bath

Peregrine Street, Hulme, Manchester. M15

North West, England · M15

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£24,421

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£70,355

↗ 28%After 5 Years

Return On Investment

122%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,816	£16,053	£16,294	£16,701	£17,119	£81,984
Total Expenses	£10,286	£10,322	£10,357	£10,408	£10,460	£51,834
Profit Before Tax	£5,530	£5,731	£5,937	£6,293	£6,659	£30,150
Profit After Tax	£4,479	£4,642	£4,809	£5,098	£5,393	£24,421
Change In Property Value	£7,650	£14,446	£16,626	£17,623	£14,011	£70,355
Net Return	£12,129	£19,088	£21,435	£22,721	£19,404	£94,777
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	16%	25%	28%	29%	25%	122%

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