Terraced
M14
3 beds
2 baths
Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14
North West, England · M14
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£39,629
↗ 31%After 5 Years
Change In Property Value
£101,748
↗ 26%After 5 Years
Return On Investment
112%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,648 | £28,063 | £28,764 | £29,483 | £30,368 | £144,326 |
| Total Expenses | £18,936 | £18,989 | £19,070 | £19,153 | £19,252 | £95,402 |
| Profit Before Tax | £8,712 | £9,073 | £9,694 | £10,330 | £11,116 | £48,925 |
| Profit After Tax | £7,056 | £7,349 | £7,852 | £8,367 | £9,004 | £39,629 |
| Change In Property Value | £11,850 | £12,206 | £23,048 | £26,526 | £28,118 | £101,748 |
| Net Return | £18,906 | £19,555 | £30,900 | £34,894 | £37,121 | £141,377 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 112% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change