Semi Detached
M14
3 beds
2 baths
Redclyffe Avenue, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£26,359
↗ 21%After 5 Years
Change In Property Value
£103,035
↗ 26%After 5 Years
Return On Investment
101%
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 | £24,372 | £24,738 | £25,356 | £25,990 | £26,770 | £127,225 |
| Total Expenses | £18,807 | £18,855 | £18,928 | £19,002 | £19,091 | £94,683 |
| Profit Before Tax | £5,565 | £5,882 | £6,428 | £6,988 | £7,679 | £32,542 |
| Profit After Tax | £4,507 | £4,765 | £5,207 | £5,660 | £6,220 | £26,359 |
| Change In Property Value | £12,000 | £12,360 | £23,340 | £26,862 | £28,474 | £103,035 |
| Net Return | £16,507 | £17,125 | £28,547 | £32,522 | £34,694 | £129,394 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 101% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change