Semi Detached M9 2 beds 1 bath

Caldecott Road, Blackley, Manchester M9

North West, England · M9

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£18,949

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£57,940

↗ 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	£12,816	£13,008	£13,203	£13,533	£13,872	£66,433
Total Expenses	£8,538	£8,570	£8,600	£8,643	£8,688	£43,039
Profit Before Tax	£4,278	£4,438	£4,604	£4,890	£5,184	£23,393
Profit After Tax	£3,465	£3,595	£3,729	£3,961	£4,199	£18,949
Change In Property Value	£6,300	£11,897	£13,692	£14,513	£11,538	£57,940
Net Return	£9,765	£15,491	£17,421	£18,474	£15,737	£76,888
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	24%	27%	29%	25%	120%

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