Semi Detached M14 5 beds 3 baths

Victoria Grove, Fallowfield, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£61,305

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£154,553

↗ 26%After 5 Years

Return On Investment

109%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£28,505	£28,580	£28,697	£28,817	£28,962	£143,560
Profit Before Tax	£13,495	£14,050	£14,999	£15,971	£17,170	£75,685
Profit After Tax	£10,931	£11,381	£12,149	£12,937	£13,907	£61,305
Change In Property Value	£18,000	£18,540	£35,010	£40,293	£42,711	£154,553
Net Return	£28,931	£29,921	£47,159	£53,230	£56,618	£215,858
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	24%	27%	29%	109%

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