Terraced M9 2 beds 2 baths

Church Lane, Manchester M9

North West, England · M9

Initial Investment

First Year

£68,800First Year

Profit From Rental Income

After 5 Years

£19,675

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£62,354

↗ 28%After 5 Years

Return On Investment

119%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,560	£13,763	£13,970	£14,319	£14,677	£70,289
Total Expenses	£9,128	£9,160	£9,191	£9,237	£9,283	£45,999
Profit Before Tax	£4,432	£4,603	£4,779	£5,082	£5,394	£24,290
Profit After Tax	£3,590	£3,728	£3,871	£4,117	£4,369	£19,675
Change In Property Value	£6,780	£12,803	£14,735	£15,619	£12,417	£62,354
Net Return	£10,370	£16,531	£18,606	£19,736	£16,786	£82,029
Return From Rental Income (%)	5%	5%	6%	6%	6%	29%
Total Net Return (%)	15%	24%	27%	29%	24%	119%

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