Semi Detached M16 5 beds 5 baths

Manley Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£64,973

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£177,958

↗ 28%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,996	£40,596	£41,205	£42,235	£43,291	£207,323
Total Expenses	£25,252	£25,325	£25,396	£25,510	£25,626	£127,109
Profit Before Tax	£14,744	£15,271	£15,809	£16,725	£17,665	£80,214
Profit After Tax	£11,942	£12,369	£12,805	£13,548	£14,309	£64,973
Change In Property Value	£19,350	£36,539	£42,053	£44,577	£35,438	£177,958
Net Return	£31,292	£48,909	£54,858	£58,124	£49,747	£242,931
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	27%	23%	113%

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