Terraced
M16
3 beds
1 bath
Howarth Street, Manchester M16
North West, England · M16
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£21,464
↗ 28%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,752 | £17,003 | £17,428 | £17,864 | £18,400 | £87,448 |
| Total Expenses | £12,094 | £12,131 | £12,184 | £12,238 | £12,303 | £60,949 |
| Profit Before Tax | £4,658 | £4,873 | £5,245 | £5,626 | £6,097 | £26,498 |
| Profit After Tax | £3,773 | £3,947 | £4,248 | £4,557 | £4,939 | £21,464 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,273 | £11,672 | £18,835 | £21,346 | £22,735 | £85,861 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 15% | 15% | 25% | 28% | 30% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change