Semi Detached
M30
2 beds
2 baths
Hawthorn Avenue, Monton M30
North West, England · M30
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£26,968
↗ 23%After 5 Years
Change In Property Value
£103,464
↗ 28%After 5 Years
Return On Investment
109%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,628 | £20,937 | £21,251 | £21,783 | £22,327 | £106,927 |
| Total Expenses | £14,628 | £14,672 | £14,714 | £14,777 | £14,842 | £73,633 |
| Profit Before Tax | £6,000 | £6,266 | £6,538 | £7,006 | £7,485 | £33,294 |
| Profit After Tax | £4,860 | £5,075 | £5,296 | £5,675 | £6,063 | £26,968 |
| Change In Property Value | £11,250 | £21,244 | £24,450 | £25,917 | £20,604 | £103,464 |
| Net Return | £16,110 | £26,319 | £29,745 | £31,591 | £26,667 | £130,432 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 13% | 22% | 25% | 26% | 22% | 109% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change