Terraced M9 2 beds 1 bath

Fernclough Road, Manchester M9

North West, England · M9

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£22,197

↗ 52%After 5 Years

Change In Property Value

After 5 Years

£36,062

↗ 26%After 5 Years

Return On Investment

135%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£7,285	£7,314	£7,356	£7,399	£7,449	£36,804
Profit Before Tax	£5,016	£5,170	£5,440	£5,717	£6,061	£27,404
Profit After Tax	£4,063	£4,188	£4,407	£4,631	£4,909	£22,197
Change In Property Value	£4,200	£4,326	£8,169	£9,402	£9,966	£36,062
Net Return	£8,263	£8,514	£12,576	£14,033	£14,875	£58,259
Return From Rental Income (%)	9%	10%	10%	11%	11%	52%
Total Net Return (%)	19%	20%	29%	33%	35%	135%

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