Terraced M14 3 beds 1 bath

Braemar Road, Fallowfield, Manchester M14

North West, England · M14

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£31,421

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£68,976

↗ 28%After 5 Years

Return On Investment

132%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,496	£17,758	£18,025	£18,475	£18,937	£90,692
Total Expenses	£10,293	£10,332	£10,369	£10,425	£10,481	£51,900
Profit Before Tax	£7,203	£7,426	£7,656	£8,051	£8,456	£38,792
Profit After Tax	£5,834	£6,015	£6,201	£6,521	£6,849	£31,421
Change In Property Value	£7,500	£14,163	£16,300	£17,278	£13,736	£68,976
Net Return	£13,334	£20,178	£22,501	£23,799	£20,585	£100,397
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	18%	27%	30%	31%	27%	132%

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