Terraced
M14
3 beds
3 baths
Amani Street M14
North West, England · M14
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£27,466
↗ 32%After 5 Years
Change In Property Value
£72,125
↗ 26%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,596 | £19,890 | £20,387 | £20,897 | £21,524 | £102,294 |
| Total Expenses | £13,569 | £13,609 | £13,670 | £13,732 | £13,805 | £68,385 |
| Profit Before Tax | £6,027 | £6,280 | £6,717 | £7,165 | £7,719 | £33,909 |
| Profit After Tax | £4,882 | £5,087 | £5,441 | £5,804 | £6,252 | £27,466 |
| Change In Property Value | £8,400 | £8,652 | £16,338 | £18,803 | £19,932 | £72,125 |
| Net Return | £13,282 | £13,739 | £21,779 | £24,607 | £26,184 | £99,591 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change