Terraced
M14
3 beds
2 baths
Seedley Street, Rusholme, Manchester M14
North West, England · M14
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£30,094
↗ 41%After 5 Years
Change In Property Value
£66,217
↗ 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 | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £9,902 | £9,940 | £9,976 | £10,029 | £10,084 | £49,931 |
| Profit Before Tax | £6,898 | £7,112 | £7,332 | £7,711 | £8,100 | £37,153 |
| Profit After Tax | £5,587 | £5,761 | £5,939 | £6,246 | £6,561 | £30,094 |
| Change In Property Value | £7,200 | £13,596 | £15,648 | £16,587 | £13,186 | £66,217 |
| Net Return | £12,787 | £19,357 | £21,587 | £22,833 | £19,747 | £96,311 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 18% | 27% | 30% | 31% | 27% | 132% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change