Semi Detached M14 5 beds 2 baths

Morley Avenue, Manchester M14

North West, England · M14

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£35,945

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 26%After 5 Years

Return On Investment

112%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,200	£25,578	£26,217	£26,873	£27,679	£131,547
Total Expenses	£17,301	£17,350	£17,425	£17,502	£17,593	£87,171
Profit Before Tax	£7,899	£8,228	£8,792	£9,371	£10,086	£44,377
Profit After Tax	£6,398	£6,664	£7,122	£7,591	£8,170	£35,945
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£17,197	£17,787	£28,125	£31,763	£33,793	£128,664
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	112%

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