Terraced M8 3 beds 2 baths

Grangeforth Road, Manchester M8

North West, England · M8

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£14,311

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£14,028	£14,238	£14,594	£14,959	£15,408	£73,228
Total Expenses	£11,028	£11,061	£11,107	£11,154	£11,210	£55,560
Profit Before Tax	£3,000	£3,178	£3,487	£3,805	£4,198	£17,668
Profit After Tax	£2,430	£2,574	£2,825	£3,082	£3,400	£14,311
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£9,330	£9,681	£16,245	£18,528	£19,773	£73,557
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