Terraced
M14
5 beds
2 baths
Claremont Road, Rusholme, Manchester M14
North West, England · M14
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£51,553
↗ 40%After 5 Years
Change In Property Value
£110,361
↗ 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 | £16,170 | £16,224 | £16,277 | £16,360 | £16,444 | £81,474 |
| Profit Before Tax | £11,826 | £12,192 | £12,565 | £13,204 | £13,858 | £63,645 |
| Profit After Tax | £9,579 | £9,875 | £10,178 | £10,695 | £11,225 | £51,553 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £21,579 | £32,535 | £36,257 | £38,339 | £33,202 | £161,914 |
| 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