Terraced
M14
3 beds
1 bath
Longford Place, Manchester M14
North West, England · M14
View property listing
Initial Investment
£75,999First YearProfit From Rental Income
£24,295
↗ 32%After 5 Years
Change In Property Value
£64,397
↗ 26%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £12,168 | £12,206 | £12,261 | £12,318 | £12,384 | £61,338 |
| Profit Before Tax | £5,328 | £5,552 | £5,941 | £6,340 | £6,833 | £29,994 |
| Profit After Tax | £4,315 | £4,497 | £4,812 | £5,135 | £5,535 | £24,295 |
| Change In Property Value | £7,500 | £7,725 | £14,587 | £16,789 | £17,796 | £64,397 |
| Net Return | £11,815 | £12,222 | £19,400 | £21,924 | £23,331 | £88,692 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 26% | 29% | 31% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change