Terraced
M12
2 beds
1 bath
Prestage Street, Longsight, Manchester M12
Initial Investment
£78,100First YearProfit From Rental Income
£15,091
↗ 19%After 5 Years
Change In Property Value
£31,777
↗ 20%After 5 Years
Return On Investment
60%
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 | £11,244 | £11,469 | £11,756 | £12,049 | £12,351 | £58,869 |
| Total Expenses | £7,972 | £8,006 | £8,046 | £8,086 | £8,127 | £40,238 |
| Profit Before Tax | £3,272 | £3,462 | £3,710 | £3,963 | £4,224 | £18,631 |
| Profit After Tax | £2,650 | £2,805 | £3,005 | £3,210 | £3,421 | £15,091 |
| Change In Property Value | £3,200 | £3,264 | £6,659 | £8,656 | £9,998 | £31,777 |
| Net Return | £5,850 | £6,069 | £9,663 | £11,866 | £13,419 | £46,868 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change