Semi Detached M14 3 beds 3 baths

Chervil Close, Fallowfield, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£34,374

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£88,868

↗ 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	£24,156	£24,518	£25,131	£25,760	£26,532	£126,098
Total Expenses	£16,603	£16,651	£16,723	£16,797	£16,885	£83,660
Profit Before Tax	£7,553	£7,867	£8,408	£8,963	£9,647	£42,438
Profit After Tax	£6,118	£6,372	£6,811	£7,260	£7,814	£34,374
Change In Property Value	£10,350	£10,661	£20,131	£23,168	£24,559	£88,868
Net Return	£16,468	£17,033	£26,941	£30,428	£32,373	£123,243
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	113%

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