Semi Detached
M15
3 beds
1 bath
Peregrine Street, Hulme, Manchester. M15
North West, England · M15
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£20,980
↗ 27%After 5 Years
Change In Property Value
£65,685
↗ 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 | £16,836 | £17,089 | £17,516 | £17,954 | £18,492 | £87,886 |
| Total Expenses | £12,301 | £12,337 | £12,391 | £12,446 | £12,510 | £61,985 |
| Profit Before Tax | £4,535 | £4,751 | £5,125 | £5,508 | £5,982 | £25,901 |
| Profit After Tax | £3,674 | £3,848 | £4,151 | £4,461 | £4,845 | £20,980 |
| Change In Property Value | £7,650 | £7,880 | £14,879 | £17,125 | £18,152 | £65,685 |
| Net Return | £11,324 | £11,728 | £19,030 | £21,586 | £22,997 | £86,665 |
| 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