Terraced M8 4 beds 2 baths

Abbotfield Court, Manchester M8

North West, England · M8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£35,448

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,464

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,872	£23,215	£23,563	£24,152	£24,756	£118,559
Total Expenses	£14,853	£14,900	£14,945	£15,014	£15,085	£74,796
Profit Before Tax	£8,019	£8,315	£8,619	£9,138	£9,671	£43,763
Profit After Tax	£6,496	£6,736	£6,981	£7,402	£7,834	£35,448
Change In Property Value	£11,250	£21,244	£24,450	£25,917	£20,604	£103,464
Net Return	£17,746	£27,979	£31,431	£33,319	£28,437	£138,911
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

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