Terraced M14 2 beds 1 bath

Dorset Avenue, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£24,741

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£55,181

↗ 28%After 5 Years

Return On Investment

131%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£8,335	£8,369	£8,400	£8,447	£8,495	£42,046
Profit Before Tax	£5,669	£5,845	£6,027	£6,341	£6,663	£30,545
Profit After Tax	£4,592	£4,735	£4,882	£5,136	£5,397	£24,741
Change In Property Value	£6,000	£11,330	£13,040	£13,822	£10,989	£55,181
Net Return	£10,592	£16,065	£17,922	£18,958	£16,386	£79,922
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	17%	26%	29%	31%	27%	131%

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