Terraced
M13
4 beds
2 baths
Hector Road, Manchester M13
North West, England · M13
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£29,915
↗ 32%After 5 Years
Change In Property Value
£77,277
↗ 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 | £14,511 | £14,554 | £14,618 | £14,684 | £14,762 | £73,129 |
| Profit Before Tax | £6,573 | £6,846 | £7,317 | £7,800 | £8,396 | £36,932 |
| Profit After Tax | £5,324 | £5,545 | £5,927 | £6,318 | £6,801 | £29,915 |
| Change In Property Value | £9,000 | £9,270 | £17,505 | £20,146 | £21,355 | £77,277 |
| Net Return | £14,324 | £14,815 | £23,432 | £26,464 | £28,156 | £107,191 |
| 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