Terraced
M12
2 beds
1 bath
Prout Street, Manchester, Greater Manchester M12
Initial Investment
£104,150First YearProfit From Rental Income
£20,477
↗ 20%After 5 Years
Change In Property Value
£41,707
↗ 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 | £14,760 | £15,055 | £15,432 | £15,817 | £16,213 | £77,277 |
| Total Expenses | £10,308 | £10,349 | £10,397 | £10,447 | £10,497 | £51,997 |
| Profit Before Tax | £4,452 | £4,706 | £5,034 | £5,371 | £5,716 | £25,280 |
| Profit After Tax | £3,606 | £3,812 | £4,078 | £4,350 | £4,630 | £20,477 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £7,806 | £8,096 | £12,817 | £15,711 | £17,752 | £62,183 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| 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