Terraced
M9
3 beds
1 bath
Warrington Road, Manchester M9
North West, England · M9
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£9,723
↗ 18%After 5 Years
Change In Property Value
£45,078
↗ 26%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £8,493 | £8,520 | £8,558 | £8,596 | £8,640 | £42,808 |
| Profit Before Tax | £2,007 | £2,137 | £2,366 | £2,601 | £2,893 | £12,004 |
| Profit After Tax | £1,626 | £1,731 | £1,917 | £2,107 | £2,343 | £9,723 |
| Change In Property Value | £5,250 | £5,408 | £10,211 | £11,752 | £12,457 | £45,078 |
| Net Return | £6,876 | £7,139 | £12,128 | £13,859 | £14,800 | £54,801 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 13% | 13% | 23% | 26% | 28% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change