Terraced M14 2 beds 1 bath

Frodsham Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£18,702

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£50,230

↗ 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	£13,704	£13,910	£14,257	£14,614	£15,052	£71,537
Total Expenses	£9,607	£9,639	£9,685	£9,731	£9,786	£48,448
Profit Before Tax	£4,097	£4,270	£4,573	£4,883	£5,266	£23,089
Profit After Tax	£3,319	£3,459	£3,704	£3,955	£4,266	£18,702
Change In Property Value	£5,850	£6,026	£11,378	£13,095	£13,881	£50,230
Net Return	£9,169	£9,485	£15,082	£17,050	£18,147	£68,932
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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