Terraced
M12
3 beds
1 bath
Patey Street, Manchester M12
Initial Investment
£120,173First YearProfit From Rental Income
£23,679
↗ 20%After 5 Years
Change In Property Value
£47,655
↗ 20%After 5 Years
Return On Investment
59%
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 | £16,860 | £17,197 | £17,627 | £18,068 | £18,520 | £88,272 |
| Total Expenses | £11,706 | £11,751 | £11,805 | £11,860 | £11,916 | £59,038 |
| Profit Before Tax | £5,154 | £5,446 | £5,822 | £6,208 | £6,604 | £29,234 |
| Profit After Tax | £4,175 | £4,411 | £4,716 | £5,028 | £5,349 | £23,679 |
| Change In Property Value | £4,799 | £4,895 | £9,986 | £12,981 | £14,994 | £47,655 |
| Net Return | £8,974 | £9,306 | £14,702 | £18,010 | £20,343 | £71,334 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change