Semi Detached
M8
6 beds
3 baths
Wilton Road, Crumpsall M8
North West, England · M8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£46,786
↗ 22%After 5 Years
Change In Property Value
£167,433
↗ 26%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,296 | £40,900 | £41,923 | £42,971 | £44,260 | £210,351 |
| Total Expenses | £30,318 | £30,390 | £30,503 | £30,619 | £30,759 | £152,590 |
| Profit Before Tax | £9,978 | £10,510 | £11,420 | £12,352 | £13,502 | £57,761 |
| Profit After Tax | £8,082 | £8,513 | £9,250 | £10,005 | £10,936 | £46,786 |
| Change In Property Value | £19,500 | £20,085 | £37,927 | £43,651 | £46,270 | £167,433 |
| Net Return | £27,582 | £28,598 | £47,177 | £53,656 | £57,206 | £214,219 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 26% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change