Semi Detached M14 3 beds 1 bath

Bowdon Avenue, Manchester M14

North West, England · M14

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£33,808

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

113%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£16,369	£16,416	£16,487	£16,560	£16,647	£82,480
Profit Before Tax	£7,427	£7,737	£8,269	£8,815	£9,490	£41,738
Profit After Tax	£6,016	£6,267	£6,698	£7,140	£7,687	£33,808
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£16,216	£16,773	£26,537	£29,973	£31,889	£121,388
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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