Semi Detached M14 3 beds 1 bath

Ayton Grove, Manchester M14

North West, England · M14

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£36,458

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 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	£25,548	£25,931	£26,580	£27,244	£28,061	£133,364
Total Expenses	£17,536	£17,586	£17,662	£17,739	£17,831	£88,354
Profit Before Tax	£8,012	£8,345	£8,918	£9,505	£10,230	£45,010
Profit After Tax	£6,490	£6,760	£7,224	£7,699	£8,286	£36,458
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£17,440	£18,038	£28,521	£32,211	£34,269	£130,478
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	29%	112%

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