Terraced M8 1 bed 3 baths

Deerhurst Drive, Manchester M8

North West, England · M8

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£13,973

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£57,957

↗ 26%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,728	£13,934	£14,282	£14,639	£15,079	£71,662
Total Expenses	£10,800	£10,832	£10,877	£10,924	£10,979	£54,411
Profit Before Tax	£2,928	£3,102	£3,405	£3,715	£4,100	£17,251
Profit After Tax	£2,372	£2,513	£2,758	£3,009	£3,321	£13,973
Change In Property Value	£6,750	£6,953	£13,129	£15,110	£16,016	£57,957
Net Return	£9,122	£9,465	£15,887	£18,119	£19,337	£71,930
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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