Terraced M14 2 beds 1 bath

Frodsham Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£24,078

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£53,801

↗ 28%After 5 Years

Return On Investment

131%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£8,140	£8,173	£8,204	£8,249	£8,296	£41,062
Profit Before Tax	£5,516	£5,688	£5,865	£6,171	£6,485	£29,725
Profit After Tax	£4,468	£4,607	£4,751	£4,999	£5,253	£24,078
Change In Property Value	£5,850	£11,047	£12,714	£13,477	£10,714	£53,801
Net Return	£10,318	£15,654	£17,464	£18,475	£15,967	£77,879
Return From Rental Income (%)	8%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	26%	29%	31%	27%	131%

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