Terraced M8 4 beds 2 baths

Abbotfield Court, Manchester M8

North West, England · M8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£24,668

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£96,596

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,872	£23,215	£23,795	£24,390	£25,122	£119,395
Total Expenses	£17,665	£17,711	£17,780	£17,850	£17,934	£88,941
Profit Before Tax	£5,207	£5,504	£6,016	£6,540	£7,188	£30,454
Profit After Tax	£4,217	£4,458	£4,873	£5,297	£5,822	£24,668
Change In Property Value	£11,250	£11,588	£21,881	£25,183	£26,694	£96,596
Net Return	£15,467	£16,046	£26,754	£30,480	£32,516	£121,264
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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