Terraced
M13
3 beds
1 bath
Hamilton Road, Manchester M13
North West, England · M13
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£28,306
↗ 32%After 5 Years
Change In Property Value
£73,413
↗ 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 | £20,028 | £20,328 | £20,837 | £21,358 | £21,998 | £104,549 |
| Total Expenses | £13,810 | £13,852 | £13,913 | £13,976 | £14,051 | £69,603 |
| Profit Before Tax | £6,218 | £6,477 | £6,923 | £7,381 | £7,947 | £34,946 |
| Profit After Tax | £5,036 | £5,246 | £5,608 | £5,979 | £6,437 | £28,306 |
| Change In Property Value | £8,550 | £8,807 | £16,630 | £19,139 | £20,288 | £73,413 |
| Net Return | £13,586 | £14,053 | £22,238 | £25,118 | £26,725 | £101,719 |
| 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