Terraced M14 3 beds 1 bath

Hibbert Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£25,382

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,939	£19,412	£19,995	£95,027
Total Expenses	£12,636	£12,675	£12,732	£12,790	£12,859	£63,691
Profit Before Tax	£5,568	£5,802	£6,207	£6,623	£7,136	£31,336
Profit After Tax	£4,510	£4,700	£5,028	£5,364	£5,780	£25,382
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£12,310	£12,734	£20,199	£22,825	£24,288	£92,355
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	31%	116%

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