Terraced M8 3 beds 1 bath

Stephen Oake Close, Manchester, Lancashire M8

North West, England · M8

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£22,942

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£68,976

↗ 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	£15,252	£15,481	£15,713	£16,106	£16,508	£79,060
Total Expenses	£10,069	£10,104	£10,138	£10,188	£10,238	£50,737
Profit Before Tax	£5,183	£5,376	£5,575	£5,918	£6,270	£28,323
Profit After Tax	£4,198	£4,355	£4,516	£4,794	£5,079	£22,942
Change In Property Value	£7,500	£14,163	£16,300	£17,278	£13,736	£68,976
Net Return	£11,698	£18,517	£20,816	£22,072	£18,814	£91,917
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	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