Terraced M14 3 beds 2 baths

Grandale Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£38,147

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£82,771

↗ 28%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,000	£21,315	£21,635	£22,176	£22,730	£108,855
Total Expenses	£12,253	£12,297	£12,339	£12,403	£12,469	£61,760
Profit Before Tax	£8,748	£9,018	£9,296	£9,772	£10,261	£47,095
Profit After Tax	£7,085	£7,305	£7,530	£7,916	£8,311	£38,147
Change In Property Value	£9,000	£16,995	£19,560	£20,733	£16,483	£82,771
Net Return	£16,085	£24,300	£27,089	£28,649	£24,794	£120,918
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	17%	26%	29%	31%	27%	129%

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