Detached M8 6 beds 3 baths

Elizabeth Street, Manchester M8

North West, England · M8

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£29,985

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£108,982

↗ 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	£22,116	£22,448	£22,784	£23,354	£23,938	£114,640
Total Expenses	£15,421	£15,466	£15,510	£15,578	£15,647	£77,622
Profit Before Tax	£6,695	£6,981	£7,274	£7,776	£8,291	£37,018
Profit After Tax	£5,423	£5,655	£5,892	£6,299	£6,716	£29,985
Change In Property Value	£11,850	£22,377	£25,754	£27,299	£21,703	£108,982
Net Return	£17,273	£28,032	£31,646	£33,598	£28,418	£138,966
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	14%	22%	25%	27%	22%	110%

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