Terraced M15 2 beds 1 bath

St Marys Street, Hulme, Manchester M15

North West, England · M15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£11,708

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 26%After 5 Years

Return On Investment

101%

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	£13,344	£13,544	£13,883	£14,230	£14,657	£69,657
Total Expenses	£10,960	£10,991	£11,036	£11,081	£11,135	£55,203
Profit Before Tax	£2,384	£2,553	£2,847	£3,148	£3,522	£14,455
Profit After Tax	£1,931	£2,068	£2,306	£2,550	£2,853	£11,708
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£8,831	£9,175	£15,726	£17,996	£19,225	£70,954
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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