Terraced
M13
3 beds
1 bath
Hamilton Road, Manchester M13
North West, England · M13
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£27,265
↗ 32%After 5 Years
Change In Property Value
£70,837
↗ 26%After 5 Years
Return On Investment
116%
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 | £19,332 | £19,622 | £20,113 | £20,615 | £21,234 | £100,916 |
| Total Expenses | £13,344 | £13,384 | £13,444 | £13,505 | £13,578 | £67,256 |
| Profit Before Tax | £5,988 | £6,238 | £6,668 | £7,110 | £7,656 | £33,660 |
| Profit After Tax | £4,850 | £5,053 | £5,401 | £5,759 | £6,201 | £27,265 |
| Change In Property Value | £8,250 | £8,498 | £16,046 | £18,468 | £19,576 | £70,837 |
| Net Return | £13,100 | £13,550 | £21,448 | £24,227 | £25,777 | £98,102 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 29% | 30% | 116% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change