Terraced
M9
3 beds
1 bath
Old Market Street, Manchester M9
North West, England · M9
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£14,120
↗ 19%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £11,462 | £11,495 | £11,542 | £11,591 | £11,648 | £57,738 |
| Profit Before Tax | £2,938 | £3,121 | £3,439 | £3,765 | £4,169 | £17,432 |
| Profit After Tax | £2,380 | £2,528 | £2,786 | £3,050 | £3,377 | £14,120 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £9,580 | £9,944 | £16,789 | £19,167 | £20,461 | £75,941 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change