Detached M14 4 beds 3 baths

Bilsborrow Road, Manchester M14

North West, England · M14

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£17,317

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£103,035

↗ 26%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,996	£22,326	£22,884	£23,456	£24,160	£114,822
Total Expenses	£18,570	£18,614	£18,681	£18,749	£18,830	£93,443
Profit Before Tax	£3,426	£3,712	£4,203	£4,707	£5,330	£21,379
Profit After Tax	£2,775	£3,007	£3,405	£3,813	£4,317	£17,317
Change In Property Value	£12,000	£12,360	£23,340	£26,862	£28,474	£103,035
Net Return	£14,775	£15,367	£26,745	£30,675	£32,791	£120,353
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	11%	12%	21%	24%	26%	94%

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