Terraced
M9
3 beds
1 bath
Wavertree Road, Manchester M9
North West, England · M9
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£15,722
↗ 28%After 5 Years
Change In Property Value
£51,042
↗ 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 | £11,100 | £11,266 | £11,435 | £11,721 | £12,014 | £57,538 |
| Total Expenses | £7,562 | £7,592 | £7,619 | £7,658 | £7,698 | £38,128 |
| Profit Before Tax | £3,538 | £3,675 | £3,817 | £4,064 | £4,317 | £19,410 |
| Profit After Tax | £2,865 | £2,977 | £3,092 | £3,292 | £3,497 | £15,722 |
| Change In Property Value | £5,550 | £10,480 | £12,062 | £12,786 | £10,164 | £51,042 |
| Net Return | £8,415 | £13,457 | £15,153 | £16,077 | £13,661 | £66,764 |
| 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