Terraced
M9
2 beds
1 bath
Leegrange Road, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£51,998First YearProfit From Rental Income
£14,276
↗ 27%After 5 Years
Change In Property Value
£46,902
↗ 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 | £10,200 | £10,353 | £10,508 | £10,771 | £11,040 | £52,873 |
| Total Expenses | £6,990 | £7,017 | £7,043 | £7,080 | £7,117 | £35,248 |
| Profit Before Tax | £3,210 | £3,336 | £3,465 | £3,691 | £3,923 | £17,625 |
| Profit After Tax | £2,600 | £2,702 | £2,807 | £2,990 | £3,177 | £14,276 |
| Change In Property Value | £5,100 | £9,630 | £11,084 | £11,749 | £9,340 | £46,902 |
| Net Return | £7,700 | £12,332 | £13,890 | £14,738 | £12,518 | £61,178 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| 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