Terraced
M14
3 beds
2 baths
Yew Tree Road, Fallowfield M14
North West, England · M14
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£32,245
↗ 32%After 5 Years
Change In Property Value
£83,716
↗ 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 | £22,752 | £23,093 | £23,671 | £24,262 | £24,990 | £118,769 |
| Total Expenses | £15,670 | £15,715 | £15,784 | £15,854 | £15,937 | £78,960 |
| Profit Before Tax | £7,082 | £7,378 | £7,887 | £8,409 | £9,053 | £39,809 |
| Profit After Tax | £5,737 | £5,976 | £6,388 | £6,811 | £7,333 | £32,245 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,487 | £16,019 | £25,352 | £28,636 | £30,468 | £115,962 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change