Terraced
M12
2 beds
1 bath
Hyde Road, Manchester, Greater Manchester M12
Initial Investment
£101,475First YearProfit From Rental Income
£19,952
↗ 20%After 5 Years
Change In Property Value
£40,714
↗ 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 | £14,412 | £14,700 | £15,068 | £15,444 | £15,831 | £75,455 |
| Total Expenses | £10,075 | £10,115 | £10,162 | £10,211 | £10,260 | £50,823 |
| Profit Before Tax | £4,337 | £4,585 | £4,905 | £5,233 | £5,570 | £24,632 |
| Profit After Tax | £3,513 | £3,714 | £3,973 | £4,239 | £4,512 | £19,952 |
| Change In Property Value | £4,100 | £4,182 | £8,531 | £11,091 | £12,810 | £40,714 |
| Net Return | £7,613 | £7,896 | £12,505 | £15,330 | £17,322 | £60,665 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 8% | 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