Terraced
M14
4 beds
2 baths
Broadfield Road, Manchester M14
North West, England · M14
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£32,766
↗ 32%After 5 Years
Change In Property Value
£85,004
↗ 26%After 5 Years
Return On Investment
113%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,100 | £23,446 | £24,033 | £24,633 | £25,372 | £120,585 |
| Total Expenses | £15,903 | £15,949 | £16,018 | £16,089 | £16,174 | £80,133 |
| Profit Before Tax | £7,197 | £7,498 | £8,014 | £8,544 | £9,199 | £40,452 |
| Profit After Tax | £5,830 | £6,073 | £6,492 | £6,921 | £7,451 | £32,766 |
| Change In Property Value | £9,900 | £10,197 | £19,255 | £22,161 | £23,491 | £85,004 |
| Net Return | £15,730 | £16,270 | £25,747 | £29,082 | £30,942 | £117,770 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 113% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change