Semi Detached M9 6 beds 3 baths

Carnaby Street, Manchester, Greater Manchester M9

North West, England · M9

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£20,042

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 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	£18,912	£19,196	£19,676	£20,167	£20,772	£98,723
Total Expenses	£14,690	£14,730	£14,789	£14,849	£14,920	£73,979
Profit Before Tax	£4,222	£4,465	£4,887	£5,318	£5,852	£24,744
Profit After Tax	£3,419	£3,617	£3,958	£4,308	£4,740	£20,042
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£12,719	£13,196	£22,046	£25,126	£26,807	£99,895
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	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