Semi Detached M8 3 beds 1 bath

Wilton Road, Manchester M8

North West, England · M8

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£15,563

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£60,533

↗ 26%After 5 Years

Return On Investment

106%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,568	£14,787	£15,156	£15,535	£16,001	£76,047
Total Expenses	£11,280	£11,314	£11,361	£11,410	£11,468	£56,834
Profit Before Tax	£3,288	£3,473	£3,795	£4,125	£4,534	£19,213
Profit After Tax	£2,663	£2,813	£3,074	£3,341	£3,672	£15,563
Change In Property Value	£7,050	£7,262	£13,712	£15,781	£16,728	£60,533
Net Return	£9,713	£10,074	£16,786	£19,122	£20,400	£76,096
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	14%	14%	23%	27%	29%	106%

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