Semi Detached M14 6 beds 2 baths

Granville Road, Fallowfield, Manchester. M14

North West, England · M14

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£65,004

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£137,952

↗ 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	£35,004	£35,529	£36,062	£36,964	£37,888	£181,446
Total Expenses	£20,088	£20,153	£20,216	£20,317	£20,420	£101,194
Profit Before Tax	£14,916	£15,376	£15,846	£16,646	£17,468	£80,252
Profit After Tax	£12,082	£12,455	£12,835	£13,484	£14,149	£65,004
Change In Property Value	£15,000	£28,325	£32,600	£34,555	£27,472	£137,952
Net Return	£27,082	£40,780	£45,434	£48,039	£41,620	£202,956
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	25%	28%	29%	25%	124%

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