Detached M8 4 beds 3 baths

Elizabeth Street, Manchester M8

North West, England · M8

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£17,791

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£97,884

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,276	£21,595	£22,135	£22,688	£23,369	£111,064
Total Expenses	£17,704	£17,748	£17,812	£17,879	£17,957	£89,100
Profit Before Tax	£3,572	£3,848	£4,323	£4,810	£5,412	£21,964
Profit After Tax	£2,893	£3,117	£3,501	£3,896	£4,384	£17,791
Change In Property Value	£11,400	£11,742	£22,173	£25,519	£27,050	£97,884
Net Return	£14,293	£14,859	£25,674	£29,415	£31,434	£115,674
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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