Detached
M8
6 beds
3 baths
Brandforth Road, Manchester M8
North West, England · M8
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£24,082
↗ 15%After 5 Years
Change In Property Value
£128,794
↗ 26%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £23,137 | £23,191 | £23,272 | £23,356 | £23,456 | £116,413 |
| Profit Before Tax | £4,859 | £5,225 | £5,854 | £6,498 | £7,294 | £29,730 |
| Profit After Tax | £3,936 | £4,233 | £4,742 | £5,264 | £5,908 | £24,082 |
| Change In Property Value | £15,000 | £15,450 | £29,175 | £33,577 | £35,592 | £128,794 |
| Net Return | £18,936 | £19,683 | £33,916 | £38,841 | £41,500 | £152,876 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 12% | 12% | 21% | 24% | 25% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change