Semi Detached
M9
3 beds
1 bath
Allan Roberts Close, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£12,191
↗ 20%After 5 Years
Change In Property Value
£51,518
↗ 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 | £12,204 | £12,387 | £12,697 | £13,014 | £13,405 | £63,707 |
| Total Expenses | £9,655 | £9,685 | £9,727 | £9,770 | £9,819 | £48,656 |
| Profit Before Tax | £2,549 | £2,702 | £2,970 | £3,245 | £3,585 | £15,050 |
| Profit After Tax | £2,064 | £2,189 | £2,406 | £2,628 | £2,904 | £12,191 |
| Change In Property Value | £6,000 | £6,180 | £11,670 | £13,431 | £14,237 | £51,518 |
| Net Return | £8,064 | £8,369 | £14,075 | £16,059 | £17,141 | £63,708 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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