Terraced M14 6 beds 2 baths

Moseley Road, Fallowfield M14

North West, England · M14

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£58,655

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£148,114

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£40,248	£40,852	£41,873	£42,920	£44,207	£210,100
Total Expenses	£27,338	£27,410	£27,523	£27,638	£27,778	£137,686
Profit Before Tax	£12,910	£13,442	£14,350	£15,282	£16,430	£72,414
Profit After Tax	£10,457	£10,888	£11,624	£12,378	£13,308	£58,655
Change In Property Value	£17,250	£17,768	£33,551	£38,614	£40,931	£148,114
Net Return	£27,707	£28,655	£45,175	£50,992	£54,239	£206,769
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	24%	27%	29%	109%

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