Terraced
M11
2 beds
1 bath
Capital Road, Manchester, Greater Manchester M11
Initial Investment
£78,100First YearProfit From Rental Income
£17,977
↗ 23%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
64%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,000 | £12,240 | £12,546 | £12,860 | £13,181 | £62,827 |
| Total Expenses | £8,048 | £8,084 | £8,125 | £8,167 | £8,210 | £40,633 |
| Profit Before Tax | £3,952 | £4,157 | £4,421 | £4,692 | £4,971 | £22,193 |
| Profit After Tax | £3,201 | £3,367 | £3,581 | £3,801 | £4,027 | £17,977 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £6,401 | £6,631 | £10,240 | £12,457 | £14,024 | £49,753 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 8% | 8% | 13% | 16% | 18% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change