Terraced
M13
3 beds
2 baths
Edbrook Walk, Manchester M13
North West, England · M13
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£29,923
↗ 32%After 5 Years
Change In Property Value
£77,264
↗ 26%After 5 Years
Return On Investment
115%
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 | £21,084 | £21,400 | £21,935 | £22,484 | £23,158 | £110,061 |
| Total Expenses | £14,509 | £14,552 | £14,616 | £14,682 | £14,760 | £73,120 |
| Profit Before Tax | £6,575 | £6,848 | £7,319 | £7,802 | £8,398 | £36,942 |
| Profit After Tax | £5,326 | £5,547 | £5,928 | £6,319 | £6,802 | £29,923 |
| Change In Property Value | £8,999 | £9,268 | £17,502 | £20,143 | £21,352 | £77,264 |
| Net Return | £14,324 | £14,816 | £23,430 | £26,462 | £28,154 | £107,187 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change