Terraced
M9
4 beds
3 baths
Hexagon Close, Manchester M9
North West, England · M9
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£24,882
↗ 29%After 5 Years
Change In Property Value
£77,253
↗ 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 | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £11,189 | £11,227 | £11,263 | £11,316 | £11,371 | £56,366 |
| Profit Before Tax | £5,611 | £5,825 | £6,045 | £6,424 | £6,813 | £30,718 |
| Profit After Tax | £4,545 | £4,718 | £4,897 | £5,204 | £5,518 | £24,882 |
| Change In Property Value | £8,400 | £15,862 | £18,256 | £19,351 | £15,384 | £77,253 |
| Net Return | £12,945 | £20,580 | £23,152 | £24,555 | £20,902 | £102,135 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| 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