Terraced M9 3 beds 1 bath

Riverdale Road, Manchester, Greater Manchester M9

North West, England · M9

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£17,168

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£55,181

↗ 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	£12,000	£12,180	£12,363	£12,672	£12,989	£62,203
Total Expenses	£8,135	£8,166	£8,194	£8,235	£8,278	£41,008
Profit Before Tax	£3,865	£4,014	£4,169	£4,436	£4,711	£21,195
Profit After Tax	£3,131	£3,252	£3,377	£3,593	£3,816	£17,168
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£9,131	£14,582	£16,416	£17,416	£14,804	£72,349
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
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