Terraced
M6
3 beds
2 baths
Gerrard Street, Manchester M6
North West, England · M6
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£19,639
↗ 23%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
107%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,328 | £17,588 | £18,028 | £18,478 | £19,033 | £90,455 |
| Total Expenses | £13,143 | £13,181 | £13,236 | £13,292 | £13,358 | £66,209 |
| Profit Before Tax | £4,185 | £4,407 | £4,792 | £5,187 | £5,675 | £24,245 |
| Profit After Tax | £3,390 | £3,570 | £3,882 | £4,201 | £4,597 | £19,639 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £11,640 | £12,067 | £19,928 | £22,669 | £24,172 | £90,475 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change