Terraced M9 3 beds 1 bath

Edward Street, Moston, Manchester M9

North West, England · M9

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£10,738

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£48,942

↗ 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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£9,178	£9,207	£9,247	£9,287	£9,334	£46,253
Profit Before Tax	£2,222	£2,364	£2,614	£2,870	£3,187	£13,257
Profit After Tax	£1,800	£1,915	£2,117	£2,324	£2,582	£10,738
Change In Property Value	£5,700	£5,871	£11,086	£12,759	£13,525	£48,942
Net Return	£7,500	£7,786	£13,204	£15,084	£16,107	£59,680
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