Terraced M9 2 beds 1 bath

Cudworth Road, Manchester M9

North West, England · M9

Initial Investment

First Year

£57,085First Year

Profit From Rental Income

After 5 Years

£10,543

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£48,156

↗ 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	£11,220	£11,388	£11,673	£11,965	£12,324	£58,570
Total Expenses	£9,039	£9,068	£9,107	£9,147	£9,193	£45,554
Profit Before Tax	£2,181	£2,321	£2,566	£2,818	£3,130	£13,016
Profit After Tax	£1,766	£1,880	£2,079	£2,282	£2,536	£10,543
Change In Property Value	£5,609	£5,777	£10,908	£12,555	£13,308	£48,156
Net Return	£7,375	£7,657	£12,987	£14,837	£15,843	£58,699
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
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