Terraced M14 3 beds 2 baths

Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14

North West, England · M14

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£40,150

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

111%

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	£29,126	£29,854	£30,750	£146,143
Total Expenses	£19,170	£19,223	£19,305	£19,389	£19,489	£96,575
Profit Before Tax	£8,826	£9,193	£9,821	£10,466	£11,261	£49,568
Profit After Tax	£7,149	£7,446	£7,955	£8,477	£9,122	£40,150
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£19,149	£19,806	£31,295	£35,339	£37,595	£143,185
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	24%	28%	29%	111%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change