Semi Detached M30 3 beds 1 bath

Shakespeare Crescent, Manchester M30

North West, England · M30

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£8,118

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£54,094

↗ 26%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£9,987	£10,016	£10,056	£10,097	£10,145	£50,302
Profit Before Tax	£1,569	£1,713	£1,966	£2,226	£2,548	£10,022
Profit After Tax	£1,271	£1,388	£1,593	£1,803	£2,064	£8,118
Change In Property Value	£6,300	£6,489	£12,253	£14,103	£14,949	£54,094
Net Return	£7,571	£7,877	£13,846	£15,905	£17,013	£62,211
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	12%	12%	22%	25%	27%	97%

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