Semi Detached
M15
2 beds
1 bath
Culmington Close, Hulme, Manchester M15
North West, England · M15
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£18,695
↗ 27%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,180 | £15,408 | £15,793 | £16,188 | £16,673 | £79,242 |
| Total Expenses | £11,143 | £11,178 | £11,227 | £11,277 | £11,336 | £56,161 |
| Profit Before Tax | £4,037 | £4,230 | £4,566 | £4,910 | £5,337 | £23,080 |
| Profit After Tax | £3,270 | £3,426 | £3,699 | £3,977 | £4,323 | £18,695 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £10,170 | £10,533 | £17,119 | £19,423 | £20,695 | £77,941 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 30% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change