Terraced
M14
4 beds
2 baths
Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14
North West, England · M14
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£45,450
↗ 31%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £21,504 | £21,563 | £21,653 | £21,746 | £21,858 | £108,323 |
| Profit Before Tax | £9,996 | £10,410 | £11,119 | £11,845 | £12,741 | £56,111 |
| Profit After Tax | £8,097 | £8,432 | £9,006 | £9,594 | £10,320 | £45,450 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £21,597 | £22,337 | £35,263 | £39,814 | £42,353 | £161,365 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change