Terraced
M14
5 beds
2 baths
Mixed Use Investment - Wilmslow Road, Manchester M14
North West, England · M14
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£165,661
↗ 37%After 5 Years
Change In Property Value
£344,879
↗ 28%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £87,504 | £88,817 | £90,149 | £92,403 | £94,713 | £453,584 |
| Total Expenses | £49,469 | £49,613 | £49,756 | £49,992 | £50,234 | £249,065 |
| Profit Before Tax | £38,035 | £39,204 | £40,392 | £42,410 | £44,479 | £204,520 |
| Profit After Tax | £30,808 | £31,755 | £32,718 | £34,352 | £36,028 | £165,661 |
| Change In Property Value | £37,500 | £70,813 | £81,499 | £86,389 | £68,679 | £344,879 |
| Net Return | £68,308 | £102,567 | £114,217 | £120,741 | £104,707 | £510,540 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 15% | 23% | 26% | 27% | 24% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change