Terraced
M14
3 beds
1 bath
Rosedale Road, Fallowfield M14
North West, England · M14
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£29,595
↗ 32%After 5 Years
Change In Property Value
£77,277
↗ 26%After 5 Years
Return On Investment
114%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £14,503 | £14,546 | £14,610 | £14,675 | £14,753 | £73,086 |
| Profit Before Tax | £6,498 | £6,769 | £7,238 | £7,719 | £8,313 | £36,537 |
| Profit After Tax | £5,263 | £5,483 | £5,863 | £6,252 | £6,733 | £29,595 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £14,263 | £14,753 | £23,368 | £26,399 | £28,089 | £106,872 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change