Terraced
M9
3 beds
1 bath
Old Market Street, Manchester M9
North West, England · M9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£21,025
↗ 29%After 5 Years
Change In Property Value
£66,217
↗ 28%After 5 Years
Return On Investment
120%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £9,662 | £9,696 | £9,728 | £9,776 | £9,824 | £48,687 |
| Profit Before Tax | £4,738 | £4,920 | £5,107 | £5,430 | £5,762 | £25,957 |
| Profit After Tax | £3,838 | £3,985 | £4,137 | £4,399 | £4,667 | £21,025 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £11,038 | £17,581 | £19,784 | £20,985 | £17,853 | £87,242 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 15% | 24% | 27% | 29% | 24% | 120% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change