Semi Detached M14 3 beds 1 bath

Ayton Grove, Manchester M14

North West, England · M14

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£46,863

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£100,705

↗ 28%After 5 Years

Return On Investment

127%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,548	£25,931	£26,320	£26,978	£27,653	£132,430
Total Expenses	£14,799	£14,849	£14,899	£14,975	£15,053	£74,575
Profit Before Tax	£10,749	£11,082	£11,422	£12,003	£12,600	£57,856
Profit After Tax	£8,707	£8,976	£9,251	£9,723	£10,206	£46,863
Change In Property Value	£10,950	£20,677	£23,798	£25,225	£20,054	£100,705
Net Return	£19,657	£29,653	£33,049	£34,948	£30,260	£147,568
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	26%	28%	30%	26%	127%

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