Semi Detached
M14
6 beds
2 baths
Brocklebank Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£62,305
↗ 40%After 5 Years
Change In Property Value
£132,434
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,600 | £34,104 | £34,616 | £35,481 | £36,368 | £174,168 |
| Total Expenses | £19,304 | £19,367 | £19,428 | £19,525 | £19,625 | £97,249 |
| Profit Before Tax | £14,296 | £14,737 | £15,187 | £15,956 | £16,743 | £76,919 |
| Profit After Tax | £11,580 | £11,937 | £12,302 | £12,924 | £13,562 | £62,305 |
| Change In Property Value | £14,400 | £27,192 | £31,296 | £33,173 | £26,373 | £132,434 |
| Net Return | £25,980 | £39,129 | £43,597 | £46,097 | £39,935 | £194,738 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 25% | 28% | 29% | 26% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change