Semi Detached M8 6 beds 3 baths

Woodlands Rd, Manchester M8

North West, England · M8

Initial Investment

First Year

£156,150First Year

Profit From Rental Income

After 5 Years

£33,940

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£123,385

↗ 26%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£22,474	£22,530	£22,616	£22,705	£22,810	£113,136
Profit Before Tax	£7,226	£7,615	£8,283	£8,967	£9,811	£41,902
Profit After Tax	£5,853	£6,168	£6,709	£7,263	£7,947	£33,940
Change In Property Value	£14,370	£14,801	£27,949	£32,167	£34,097	£123,385
Net Return	£20,223	£20,969	£34,658	£39,430	£42,044	£157,325
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	13%	13%	22%	25%	27%	101%

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