Terraced
M9
4 beds
3 baths
Hexagon Close, Manchester M9
North West, England · M9
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£16,826
↗ 19%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
103%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,289 | £13,326 | £13,379 | £13,434 | £13,498 | £66,926 |
| Profit Before Tax | £3,511 | £3,726 | £4,099 | £4,482 | £4,955 | £20,773 |
| Profit After Tax | £2,844 | £3,018 | £3,320 | £3,630 | £4,013 | £16,826 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £11,244 | £11,670 | £19,658 | £22,433 | £23,945 | £88,951 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 103% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change