Terraced M14 4 beds 2 baths

Rosebery Street, Fallowfield, Manchester M14

North West, England · M14

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£29,482

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£77,019

↗ 26%After 5 Years

Return On Investment

114%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,928	£21,242	£21,773	£22,317	£22,987	£109,247
Total Expenses	£14,456	£14,499	£14,562	£14,628	£14,705	£72,850
Profit Before Tax	£6,472	£6,743	£7,211	£7,690	£8,281	£36,397
Profit After Tax	£5,243	£5,462	£5,841	£6,229	£6,708	£29,482
Change In Property Value	£8,970	£9,239	£17,447	£20,079	£21,284	£77,019
Net Return	£14,213	£14,701	£23,287	£26,308	£27,992	£106,501
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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