Terraced
M8
4 beds
2 baths
Barsham Close, Manchester M8
North West, England · M8
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£22,163
↗ 21%After 5 Years
Change In Property Value
£87,580
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,736 | £21,047 | £21,573 | £22,113 | £22,776 | £108,245 |
| Total Expenses | £16,063 | £16,106 | £16,169 | £16,234 | £16,311 | £80,883 |
| Profit Before Tax | £4,673 | £4,941 | £5,404 | £5,879 | £6,465 | £27,362 |
| Profit After Tax | £3,785 | £4,002 | £4,377 | £4,762 | £5,237 | £22,163 |
| Change In Property Value | £10,200 | £10,506 | £19,839 | £22,833 | £24,203 | £87,580 |
| Net Return | £13,985 | £14,508 | £24,216 | £27,594 | £29,439 | £109,743 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 27% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change