Terraced M14 4 beds 2 baths

Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14

North West, England · M14

Initial Investment

First Year

£142,482First Year

Profit From Rental Income

After 5 Years

£44,873

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£113,326

↗ 26%After 5 Years

Return On Investment

111%

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	£30,924	£31,388	£32,173	£32,977	£33,966	£161,427
Total Expenses	£21,047	£21,105	£21,195	£21,286	£21,396	£106,029
Profit Before Tax	£9,877	£10,283	£10,978	£11,691	£12,571	£55,399
Profit After Tax	£8,000	£8,329	£8,892	£9,470	£10,182	£44,873
Change In Property Value	£13,199	£13,594	£25,671	£29,545	£31,318	£113,326
Net Return	£21,199	£21,923	£34,563	£39,015	£41,500	£158,199
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	24%	27%	29%	111%

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