Terraced
M5
2 beds
1 bath
Lawler Avenue, Ordsall, Manchester City Centre M5
North West, England · M5
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£22,980
↗ 34%After 5 Years
Change In Property Value
£62,078
↗ 28%After 5 Years
Return On Investment
124%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £9,179 | £9,213 | £9,246 | £9,293 | £9,342 | £46,274 |
| Profit Before Tax | £5,221 | £5,403 | £5,590 | £5,913 | £6,244 | £28,370 |
| Profit After Tax | £4,229 | £4,376 | £4,528 | £4,789 | £5,058 | £22,980 |
| Change In Property Value | £6,750 | £12,746 | £14,670 | £15,550 | £12,362 | £62,078 |
| Net Return | £10,979 | £17,122 | £19,197 | £20,339 | £17,420 | £85,058 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 16% | 25% | 28% | 30% | 25% | 124% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change