Terraced M9 3 beds 1 bath

Ledsham Avenue, Blackley, Manchester M9

North West, England · M9

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£11,414

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£9,635	£9,665	£9,706	£9,748	£9,797	£48,550
Profit Before Tax	£2,365	£2,515	£2,779	£3,049	£3,384	£14,092
Profit After Tax	£1,916	£2,038	£2,251	£2,469	£2,741	£11,414
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£7,916	£8,218	£13,921	£15,900	£16,978	£62,932
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