Terraced M14 4 beds 2 baths

Broadfield Road, Manchester M14

North West, England · M14

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£42,173

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£91,048

↗ 28%After 5 Years

Return On Investment

128%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,100	£23,446	£23,798	£24,393	£25,003	£119,741
Total Expenses	£13,428	£13,475	£13,520	£13,590	£13,662	£67,675
Profit Before Tax	£9,672	£9,972	£10,278	£10,803	£11,341	£52,066
Profit After Tax	£7,835	£8,077	£8,325	£8,750	£9,186	£42,173
Change In Property Value	£9,900	£18,695	£21,516	£22,807	£18,131	£91,048
Net Return	£17,735	£26,771	£29,841	£31,557	£27,318	£133,221
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	17%	26%	29%	30%	26%	128%

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