Terraced M14 5 beds 1 bath

Banff Road, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£40,183

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£86,909

↗ 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	£22,056	£22,387	£22,723	£23,291	£23,873	£114,329
Total Expenses	£12,841	£12,886	£12,930	£12,997	£13,066	£64,721
Profit Before Tax	£9,215	£9,501	£9,793	£10,293	£10,807	£49,608
Profit After Tax	£7,464	£7,695	£7,932	£8,338	£8,753	£40,183
Change In Property Value	£9,450	£17,845	£20,538	£21,770	£17,307	£86,909
Net Return	£16,914	£25,540	£28,470	£30,108	£26,061	£127,092
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	17%	26%	29%	30%	26%	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