Terraced M14 3 beds 2 baths

Seedley Street, Rusholme, Manchester M14

North West, England · M14

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£23,527

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£61,821

↗ 26%After 5 Years

Return On Investment

117%

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	£16,872	£17,125	£17,553	£17,992	£18,532	£88,074
Total Expenses	£11,709	£11,746	£11,800	£11,854	£11,919	£59,028
Profit Before Tax	£5,163	£5,379	£5,754	£6,138	£6,613	£29,046
Profit After Tax	£4,182	£4,357	£4,660	£4,971	£5,356	£23,527
Change In Property Value	£7,200	£7,416	£14,004	£16,117	£17,084	£61,821
Net Return	£11,382	£11,773	£18,664	£21,089	£22,441	£85,348
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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