Semi Detached
M27
4 beds
1 bath
Deepdale Drive, Swinton, Greater Manchester M27
Initial Investment
£139,150First YearProfit From Rental Income
£29,889
↗ 21%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,752 | £20,147 | £20,651 | £21,167 | £21,696 | £103,413 |
| Total Expenses | £13,187 | £13,238 | £13,300 | £13,362 | £13,426 | £66,513 |
| Profit Before Tax | £6,565 | £6,909 | £7,351 | £7,805 | £8,270 | £36,900 |
| Profit After Tax | £5,317 | £5,596 | £5,954 | £6,322 | £6,699 | £29,889 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £10,717 | £11,104 | £17,191 | £20,929 | £23,570 | £83,511 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 8% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change