Terraced M13 3 beds 1 bath

Helmshore Walk, Manchester, Greater Manchester M13

North West, England · M13

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£25,656

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£66,973

↗ 26%After 5 Years

Return On Investment

117%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£12,643	£12,682	£12,739	£12,798	£12,867	£63,729
Profit Before Tax	£5,633	£5,868	£6,275	£6,692	£7,207	£31,675
Profit After Tax	£4,563	£4,753	£5,083	£5,420	£5,838	£25,656
Change In Property Value	£7,800	£8,034	£15,171	£17,460	£18,508	£66,973
Net Return	£12,363	£12,787	£20,253	£22,880	£24,346	£92,629
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	25%	29%	31%	117%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change