Semi Detached M14 3 beds 2 baths

Chervil Close, Manchester M14

North West, England · M14

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£11,159

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 26%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,900	£19,183	£19,663	£20,155	£20,759	£98,661
Total Expenses	£16,871	£16,911	£16,970	£17,030	£17,101	£84,884
Profit Before Tax	£2,029	£2,272	£2,693	£3,125	£3,658	£13,777
Profit After Tax	£1,643	£1,841	£2,181	£2,531	£2,963	£11,159
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£12,593	£13,119	£23,479	£27,043	£28,945	£105,179
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	11%	11%	20%	23%	25%	90%

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