Terraced M14 4 beds 2 baths

Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14

North West, England · M14

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£47,579

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£121,067

↗ 26%After 5 Years

Return On Investment

110%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,904	£33,398	£34,232	£35,088	£36,141	£171,763
Total Expenses	£22,438	£22,499	£22,593	£22,689	£22,805	£113,023
Profit Before Tax	£10,466	£10,899	£11,640	£12,399	£13,336	£58,740
Profit After Tax	£8,478	£8,828	£9,428	£10,043	£10,802	£47,579
Change In Property Value	£14,100	£14,523	£27,424	£31,563	£33,457	£121,067
Net Return	£22,578	£23,351	£36,852	£41,606	£44,259	£168,646
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	24%	27%	29%	110%

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