Terraced M9 3 beds 1 bath

Warrington Road, Manchester M9

North West, England · M9

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£14,758

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£48,283

↗ 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	£10,500	£10,657	£10,817	£11,088	£11,365	£54,428
Total Expenses	£7,181	£7,209	£7,235	£7,273	£7,311	£36,208
Profit Before Tax	£3,319	£3,449	£3,582	£3,815	£4,054	£18,219
Profit After Tax	£2,689	£2,793	£2,902	£3,090	£3,284	£14,758
Change In Property Value	£5,250	£9,914	£11,410	£12,094	£9,615	£48,283
Net Return	£7,939	£12,707	£14,311	£15,185	£12,899	£63,041
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	15%	24%	27%	28%	24%	118%

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