Terraced M9 2 beds 2 baths

Caldecott Road, Manchester M9

North West, England · M9

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£11,076

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 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	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£9,407	£9,436	£9,476	£9,518	£9,566	£47,402
Profit Before Tax	£2,293	£2,440	£2,696	£2,959	£3,285	£13,674
Profit After Tax	£1,858	£1,976	£2,184	£2,397	£2,661	£11,076
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£7,708	£8,002	£13,562	£15,492	£16,542	£61,306
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	13%	13%	23%	26%	28%	103%

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