Terraced M14 2 beds 1 bath

Newport Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£15,869

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

115%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,904	£12,083	£12,385	£12,694	£13,075	£62,140
Total Expenses	£8,435	£8,465	£8,505	£8,547	£8,596	£42,549
Profit Before Tax	£3,469	£3,618	£3,879	£4,147	£4,479	£19,592
Profit After Tax	£2,810	£2,931	£3,142	£3,359	£3,628	£15,869
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£7,910	£8,184	£13,062	£14,775	£15,729	£59,660
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	15%	16%	25%	28%	30%	115%

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