Semi Detached
M8
3 beds
1 bath
Edilom Road, Crumpsall M8
North West, England · M8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£26,129
↗ 22%After 5 Years
Change In Property Value
£96,596
↗ 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 | £23,256 | £23,605 | £24,195 | £24,800 | £25,544 | £121,399 |
| Total Expenses | £17,704 | £17,750 | £17,820 | £17,891 | £17,976 | £89,141 |
| Profit Before Tax | £5,552 | £5,855 | £6,375 | £6,909 | £7,567 | £32,258 |
| Profit After Tax | £4,497 | £4,742 | £5,164 | £5,596 | £6,130 | £26,129 |
| Change In Property Value | £11,250 | £11,588 | £21,881 | £25,183 | £26,694 | £96,596 |
| Net Return | £15,747 | £16,330 | £27,045 | £30,779 | £32,824 | £122,725 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 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