Semi Detached
M20
4 beds
1 bath
Harcombe Road, Manchester, Greater Manchester M20
Initial Investment
£213,049First YearProfit From Rental Income
£64,955
↗ 30%After 5 Years
Change In Property Value
£74,476
↗ 20%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,360 | £34,027 | £34,878 | £35,750 | £36,644 | £174,658 |
| Total Expenses | £18,714 | £18,792 | £18,888 | £18,986 | £19,086 | £94,467 |
| Profit Before Tax | £14,646 | £15,235 | £15,990 | £16,764 | £17,557 | £80,191 |
| Profit After Tax | £11,863 | £12,340 | £12,952 | £13,578 | £14,221 | £64,955 |
| Change In Property Value | £7,500 | £7,650 | £15,606 | £20,288 | £23,432 | £74,476 |
| Net Return | £19,363 | £19,990 | £28,558 | £33,866 | £37,654 | £139,431 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 13% | 16% | 18% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change