Terraced
M14
6 beds
2 baths
Schuster Road, Manchester M14
North West, England · M14
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£51,559
↗ 40%After 5 Years
Change In Property Value
£110,347
↗ 28%After 5 Years
Return On Investment
126%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,996 | £28,416 | £28,842 | £29,563 | £30,302 | £145,120 |
| Total Expenses | £16,168 | £16,222 | £16,275 | £16,358 | £16,442 | £81,466 |
| Profit Before Tax | £11,828 | £12,193 | £12,567 | £13,205 | £13,860 | £63,653 |
| Profit After Tax | £9,581 | £9,877 | £10,179 | £10,696 | £11,226 | £51,559 |
| Change In Property Value | £11,999 | £22,657 | £26,076 | £27,641 | £21,975 | £110,347 |
| Net Return | £21,579 | £32,534 | £36,255 | £38,337 | £33,201 | £161,907 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 17% | 25% | 28% | 30% | 26% | 126% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change