Semi Detached
M8
6 beds
3 baths
Woodlands Rd, Manchester M8
North West, England · M8
View property listing
Initial Investment
£156,150First YearProfit From Rental Income
£47,697
↗ 31%After 5 Years
Change In Property Value
£132,158
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £18,882 | £18,939 | £18,994 | £19,081 | £19,170 | £95,067 |
| Profit Before Tax | £10,818 | £11,207 | £11,603 | £12,281 | £12,976 | £58,886 |
| Profit After Tax | £8,763 | £9,077 | £9,399 | £9,948 | £10,511 | £47,697 |
| Change In Property Value | £14,370 | £27,135 | £31,230 | £33,104 | £26,318 | £132,158 |
| Net Return | £23,133 | £36,213 | £40,629 | £43,052 | £36,829 | £179,855 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 15% | 23% | 26% | 28% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change