Terraced M13 3 beds 3 baths

Guide Post Road, Manchester, Greater Manchester M13

North West, England · M13

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£26,698

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£69,549

↗ 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	£18,972	£19,257	£19,738	£20,231	£20,838	£99,036
Total Expenses	£13,109	£13,149	£13,208	£13,269	£13,340	£66,076
Profit Before Tax	£5,863	£6,107	£6,530	£6,963	£7,498	£32,961
Profit After Tax	£4,749	£4,947	£5,289	£5,640	£6,074	£26,698
Change In Property Value	£8,100	£8,343	£15,754	£18,132	£19,220	£69,549
Net Return	£12,849	£13,290	£21,043	£23,772	£25,293	£96,247
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	29%	30%	116%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change