Terraced M14 4 beds 2 baths

Thorn Grove, Fallowfield, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£27,786

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£72,125

↗ 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	£19,680	£19,975	£20,475	£20,986	£21,616	£102,732
Total Expenses	£13,577	£13,618	£13,679	£13,741	£13,814	£68,429
Profit Before Tax	£6,103	£6,357	£6,796	£7,246	£7,802	£34,303
Profit After Tax	£4,943	£5,149	£5,505	£5,869	£6,319	£27,786
Change In Property Value	£8,400	£8,652	£16,338	£18,803	£19,932	£72,125
Net Return	£13,343	£13,801	£21,843	£24,672	£26,251	£99,910
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