Terraced
M13
5 beds
3 baths
Aylcliffe Grove, Longsight, Manchester, Greater Manchester M13
North West, England · M13
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£110,355
↗ 91%After 5 Years
Change In Property Value
£97,884
↗ 26%After 5 Years
Return On Investment
171%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,600 | £46,284 | £47,441 | £48,627 | £50,086 | £238,038 |
| Total Expenses | £20,137 | £20,216 | £20,343 | £20,472 | £20,629 | £101,797 |
| Profit Before Tax | £25,464 | £26,068 | £27,098 | £28,155 | £29,457 | £136,241 |
| Profit After Tax | £20,625 | £21,115 | £21,950 | £22,805 | £23,860 | £110,355 |
| Change In Property Value | £11,400 | £11,742 | £22,173 | £25,519 | £27,050 | £97,884 |
| Net Return | £32,025 | £32,857 | £44,122 | £48,324 | £50,910 | £208,239 |
| Return From Rental Income (%) | 17% | 17% | 18% | 19% | 20% | 91% |
| Total Net Return (%) | 26% | 27% | 36% | 40% | 42% | 171% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change