Detached
M9
3 beds
1 bath
Heaton Park Road, Blackley, Manchester M9
North West, England · M9
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£11,977
↗ 13%After 5 Years
Change In Property Value
£74,701
↗ 26%After 5 Years
Return On Investment
96%
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 | £15,948 | £16,187 | £16,592 | £17,007 | £17,517 | £83,251 |
| Total Expenses | £13,601 | £13,636 | £13,687 | £13,740 | £13,801 | £68,465 |
| Profit Before Tax | £2,347 | £2,551 | £2,905 | £3,267 | £3,716 | £14,786 |
| Profit After Tax | £1,901 | £2,067 | £2,353 | £2,646 | £3,010 | £11,977 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £10,601 | £11,028 | £19,274 | £22,121 | £23,653 | £86,677 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 12% | 12% | 21% | 25% | 26% | 96% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change