Detached
M8
6 beds
3 baths
Brandforth Road, Manchester M8
North West, England · M8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£38,522
↗ 24%After 5 Years
Change In Property Value
£137,952
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,996 | £28,416 | £28,842 | £29,563 | £30,302 | £145,120 |
| Total Expenses | £19,387 | £19,442 | £19,494 | £19,577 | £19,662 | £97,562 |
| Profit Before Tax | £8,609 | £8,974 | £9,348 | £9,986 | £10,641 | £47,558 |
| Profit After Tax | £6,973 | £7,269 | £7,572 | £8,089 | £8,619 | £38,522 |
| Change In Property Value | £15,000 | £28,325 | £32,600 | £34,555 | £27,472 | £137,952 |
| Net Return | £21,973 | £35,594 | £40,171 | £42,644 | £36,091 | £176,473 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change