Semi Detached
M4
3 beds
1 bath
Pattishall Close, Manchester M4
North West, England · M4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£25,176
↗ 25%After 5 Years
Change In Property Value
£81,140
↗ 26%After 5 Years
Return On Investment
108%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,472 | £20,779 | £21,299 | £21,831 | £22,486 | £106,867 |
| Total Expenses | £15,045 | £15,087 | £15,150 | £15,214 | £15,290 | £75,786 |
| Profit Before Tax | £5,427 | £5,692 | £6,149 | £6,617 | £7,196 | £31,081 |
| Profit After Tax | £4,396 | £4,611 | £4,981 | £5,360 | £5,829 | £25,176 |
| Change In Property Value | £9,450 | £9,734 | £18,380 | £21,154 | £22,423 | £81,140 |
| Net Return | £13,846 | £14,344 | £23,361 | £26,514 | £28,252 | £106,316 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 29% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change