Semi Detached M14 3 beds 1 bath

Hanover Crescent, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£20,673

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£82,428

↗ 26%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£15,146	£15,187	£15,247	£15,309	£15,382	£76,270
Profit Before Tax	£4,354	£4,606	£5,040	£5,486	£6,037	£25,523
Profit After Tax	£3,527	£3,731	£4,083	£4,444	£4,890	£20,673
Change In Property Value	£9,600	£9,888	£18,672	£21,490	£22,779	£82,428
Net Return	£13,127	£13,619	£22,755	£25,933	£27,669	£103,102
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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