Detached M8 6 beds 3 baths

Elizabeth Street, Manchester M8

North West, England · M8

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£18,577

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£101,748

↗ 26%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,116	£22,448	£23,009	£23,584	£24,292	£115,449
Total Expenses	£18,383	£18,428	£18,495	£18,563	£18,645	£92,514
Profit Before Tax	£3,733	£4,020	£4,514	£5,021	£5,647	£22,935
Profit After Tax	£3,024	£3,256	£3,656	£4,067	£4,574	£18,577
Change In Property Value	£11,850	£12,206	£23,048	£26,526	£28,118	£101,748
Net Return	£14,874	£15,462	£26,705	£30,593	£32,692	£120,325
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	26%	95%

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