Detached
M16
3 beds
1 bath
College Road, Whalley Range, Manchester M16
North West, England · M16
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£38,725
↗ 25%After 5 Years
Change In Property Value
£132,434
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,360 | £27,770 | £28,187 | £28,892 | £29,614 | £141,823 |
| Total Expenses | £18,680 | £18,734 | £18,785 | £18,866 | £18,949 | £94,015 |
| Profit Before Tax | £8,680 | £9,037 | £9,402 | £10,025 | £10,665 | £47,808 |
| Profit After Tax | £7,031 | £7,320 | £7,615 | £8,120 | £8,638 | £38,725 |
| Change In Property Value | £14,400 | £27,192 | £31,296 | £33,173 | £26,373 | £132,434 |
| Net Return | £21,431 | £34,512 | £38,911 | £41,294 | £35,011 | £171,158 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change