Terraced
M14
4 beds
3 baths
Citizens Place, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£38,587
↗ 31%After 5 Years
Change In Property Value
£99,172
↗ 26%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,952 | £27,356 | £28,040 | £28,741 | £29,603 | £140,693 |
| Total Expenses | £18,470 | £18,522 | £18,601 | £18,682 | £18,779 | £93,055 |
| Profit Before Tax | £8,482 | £8,834 | £9,439 | £10,059 | £10,824 | £47,639 |
| Profit After Tax | £6,870 | £7,156 | £7,646 | £8,148 | £8,768 | £38,587 |
| Change In Property Value | £11,550 | £11,897 | £22,465 | £25,855 | £27,406 | £99,172 |
| Net Return | £18,420 | £19,052 | £30,110 | £34,002 | £36,174 | £137,759 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change