Semi Detached M16 5 beds 5 baths

Manley Road, Manchester M16

North West, England · M16

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£122,573

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£166,145

↗ 26%After 5 Years

Return On Investment

135%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£60,000	£60,900	£62,422	£63,983	£65,903	£313,208
Total Expenses	£32,090	£32,192	£32,355	£32,522	£32,725	£161,884
Profit Before Tax	£27,910	£28,708	£30,068	£31,461	£33,178	£151,325
Profit After Tax	£22,607	£23,254	£24,355	£25,484	£26,874	£122,573
Change In Property Value	£19,350	£19,931	£37,635	£43,315	£45,914	£166,145
Net Return	£41,957	£43,184	£61,990	£68,799	£72,788	£288,718
Return From Rental Income (%)	11%	11%	11%	12%	13%	57%
Total Net Return (%)	20%	20%	29%	32%	34%	135%

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