Terraced
M8
5 beds
3 baths
Smedley Road, Manchester M8
North West, England · M8
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£25,925
↗ 30%After 5 Years
Change In Property Value
£77,253
↗ 28%After 5 Years
Return On Investment
119%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,076 | £17,332 | £17,592 | £18,032 | £18,483 | £88,515 |
| Total Expenses | £11,217 | £11,255 | £11,291 | £11,345 | £11,401 | £56,509 |
| Profit Before Tax | £5,859 | £6,077 | £6,301 | £6,687 | £7,082 | £32,006 |
| Profit After Tax | £4,746 | £4,923 | £5,104 | £5,416 | £5,736 | £25,925 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £13,146 | £20,785 | £23,360 | £24,767 | £21,120 | £103,178 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 119% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change