Terraced M6 3 beds 2 baths

Gerrard Street, Manchester M6

North West, England · M6

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£29,156

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£80,012

↗ 28%After 5 Years

Return On Investment

121%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£11,658	£11,698	£11,736	£11,794	£11,853	£58,740
Profit Before Tax	£6,618	£6,852	£7,092	£7,505	£7,929	£35,996
Profit After Tax	£5,360	£5,550	£5,745	£6,079	£6,422	£29,156
Change In Property Value	£8,700	£16,429	£18,908	£20,042	£15,934	£80,012
Net Return	£14,060	£21,979	£24,652	£26,121	£22,356	£109,168
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	24%	27%	29%	25%	121%

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