Semi Detached
M30
6 beds
2 baths
Barton Road, Manchester, Lancashire M30
North West, England · M30
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£28,880
↗ 22%After 5 Years
Change In Property Value
£110,361
↗ 28%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £15,570 | £15,615 | £15,659 | £15,726 | £15,795 | £78,364 |
| Profit Before Tax | £6,426 | £6,711 | £7,002 | £7,501 | £8,013 | £35,654 |
| Profit After Tax | £5,205 | £5,436 | £5,672 | £6,076 | £6,491 | £28,880 |
| Change In Property Value | £12,000 | £22,660 | £26,080 | £27,644 | £21,977 | £110,361 |
| Net Return | £17,205 | £28,096 | £31,751 | £33,721 | £28,468 | £139,241 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change