Terraced M14 4 beds 2 baths

Rosebery Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£38,005

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£82,495

↗ 28%After 5 Years

Return On Investment

129%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,928	£21,242	£21,561	£22,100	£22,652	£108,482
Total Expenses	£12,213	£12,257	£12,299	£12,363	£12,429	£61,562
Profit Before Tax	£8,715	£8,985	£9,261	£9,736	£10,223	£46,920
Profit After Tax	£7,059	£7,278	£7,502	£7,886	£8,280	£38,005
Change In Property Value	£8,970	£16,938	£19,495	£20,664	£16,428	£82,495
Net Return	£16,029	£24,216	£26,996	£28,550	£24,708	£120,500
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	17%	26%	29%	31%	27%	129%

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