Detached
M8
4 beds
3 baths
Elizabeth Street, Manchester M8
North West, England · M8
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£28,765
↗ 24%After 5 Years
Change In Property Value
£104,843
↗ 28%After 5 Years
Return On Investment
110%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,276 | £21,595 | £21,919 | £22,467 | £23,029 | £110,286 |
| Total Expenses | £14,854 | £14,899 | £14,941 | £15,006 | £15,073 | £74,773 |
| Profit Before Tax | £6,422 | £6,697 | £6,978 | £7,461 | £7,955 | £35,513 |
| Profit After Tax | £5,202 | £5,424 | £5,652 | £6,043 | £6,444 | £28,765 |
| Change In Property Value | £11,400 | £21,527 | £24,776 | £26,262 | £20,878 | £104,843 |
| Net Return | £16,602 | £26,951 | £30,428 | £32,305 | £27,322 | £133,608 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 14% | 22% | 25% | 27% | 22% | 110% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change