Semi Detached
M14
3 beds
1 bath
Whitebrook Road, Manchester M14
North West, England · M14
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£42,800
↗ 31%After 5 Years
Change In Property Value
£109,475
↗ 26%After 5 Years
Return On Investment
111%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,748 | £30,194 | £30,949 | £31,723 | £32,674 | £155,289 |
| Total Expenses | £20,337 | £20,393 | £20,479 | £20,567 | £20,673 | £102,449 |
| Profit Before Tax | £9,411 | £9,801 | £10,470 | £11,155 | £12,001 | £52,840 |
| Profit After Tax | £7,623 | £7,939 | £8,481 | £9,036 | £9,721 | £42,800 |
| Change In Property Value | £12,750 | £13,133 | £24,799 | £28,541 | £30,253 | £109,475 |
| Net Return | £20,373 | £21,072 | £33,279 | £37,577 | £39,974 | £152,275 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change