Semi Detached
M9
6 beds
3 baths
Carnaby Street, Manchester, Greater Manchester M9
North West, England · M9
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£28,954
↗ 30%After 5 Years
Change In Property Value
£85,530
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,912 | £19,196 | £19,484 | £19,971 | £20,470 | £98,032 |
| Total Expenses | £12,365 | £12,406 | £12,445 | £12,505 | £12,565 | £62,287 |
| Profit Before Tax | £6,547 | £6,789 | £7,038 | £7,466 | £7,905 | £35,745 |
| Profit After Tax | £5,303 | £5,499 | £5,701 | £6,048 | £6,403 | £28,954 |
| Change In Property Value | £9,300 | £17,562 | £20,212 | £21,424 | £17,032 | £85,530 |
| Net Return | £14,603 | £23,061 | £25,913 | £27,472 | £23,435 | £114,484 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change