Terraced M14 2 beds 1 bath

Waverton Road, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£26,732

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£59,319

↗ 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	£15,048	£15,274	£15,503	£15,890	£16,288	£78,003
Total Expenses	£8,922	£8,957	£8,991	£9,040	£9,090	£45,001
Profit Before Tax	£6,126	£6,316	£6,512	£6,851	£7,197	£33,002
Profit After Tax	£4,962	£5,116	£5,275	£5,549	£5,830	£26,732
Change In Property Value	£6,450	£12,180	£14,018	£14,859	£11,813	£59,319
Net Return	£11,412	£17,296	£19,293	£20,408	£17,643	£86,051
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