Terraced M14 2 beds 1 bath

Dorset Avenue, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£19,040

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£51,518

↗ 26%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,004	£14,214	£14,569	£14,934	£15,382	£73,103
Total Expenses	£9,835	£9,868	£9,914	£9,962	£10,017	£49,596
Profit Before Tax	£4,169	£4,346	£4,655	£4,972	£5,365	£23,507
Profit After Tax	£3,377	£3,520	£3,771	£4,027	£4,345	£19,040
Change In Property Value	£6,000	£6,180	£11,670	£13,431	£14,237	£51,518
Net Return	£9,377	£9,700	£15,441	£17,458	£18,582	£70,558
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

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