Terraced M14 6 beds 3 baths

Furness Road, Fallowfield, Manchester M14

North West, England · M14

Initial Investment

First Year

£196,732First Year

Profit From Rental Income

After 5 Years

£77,753

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£164,149

↗ 28%After 5 Years

Return On Investment

123%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,652	£42,277	£42,911	£43,984	£45,083	£215,907
Total Expenses	£23,808	£23,883	£23,956	£24,074	£24,195	£119,916
Profit Before Tax	£17,844	£18,394	£18,955	£19,910	£20,889	£95,991
Profit After Tax	£14,454	£14,899	£15,353	£16,127	£16,920	£77,753
Change In Property Value	£17,849	£33,704	£38,790	£41,118	£32,688	£164,149
Net Return	£32,302	£48,603	£54,143	£57,244	£49,608	£241,901
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	16%	25%	28%	29%	25%	123%

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