Terraced
M9
2 beds
1 bath
Cudworth Road, Manchester M9
North West, England · M9
View property listing
Initial Investment
£57,085First YearProfit From Rental Income
£15,921
↗ 28%After 5 Years
Change In Property Value
£51,580
↗ 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 | £11,220 | £11,388 | £11,559 | £11,848 | £12,144 | £58,160 |
| Total Expenses | £7,637 | £7,666 | £7,694 | £7,733 | £7,773 | £38,504 |
| Profit Before Tax | £3,583 | £3,722 | £3,865 | £4,115 | £4,371 | £19,656 |
| Profit After Tax | £2,902 | £3,015 | £3,131 | £3,333 | £3,540 | £15,921 |
| Change In Property Value | £5,609 | £10,591 | £12,189 | £12,920 | £10,272 | £51,580 |
| Net Return | £8,511 | £13,605 | £15,320 | £16,253 | £13,812 | £67,501 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 24% | 27% | 28% | 24% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change