Semi Detached M14 3 beds 2 baths

Abergele Road, Manchester M14

North West, England · M14

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£30,116

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£78,565

↗ 26%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,348	£21,668	£22,210	£22,765	£23,448	£111,439
Total Expenses	£14,736	£14,779	£14,844	£14,911	£14,990	£74,259
Profit Before Tax	£6,612	£6,889	£7,366	£7,855	£8,459	£37,180
Profit After Tax	£5,356	£5,580	£5,966	£6,362	£6,851	£30,116
Change In Property Value	£9,150	£9,425	£17,797	£20,482	£21,711	£78,565
Net Return	£14,506	£15,005	£23,763	£26,844	£28,563	£108,681
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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