Terraced M14 6 beds 3 baths

Furness Road, Fallowfield, Manchester M14

North West, England · M14

Initial Investment

First Year

£196,732First Year

Profit From Rental Income

After 5 Years

£61,432

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£153,252

↗ 26%After 5 Years

Return On Investment

109%

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	£41,820	£42,447	£43,508	£44,596	£45,934	£218,306
Total Expenses	£28,287	£28,361	£28,478	£28,597	£28,742	£142,465
Profit Before Tax	£13,533	£14,086	£15,031	£15,999	£17,192	£75,841
Profit After Tax	£10,962	£11,410	£12,175	£12,959	£13,926	£61,432
Change In Property Value	£17,849	£18,384	£34,715	£39,954	£42,351	£153,252
Net Return	£28,811	£29,794	£46,890	£52,913	£56,277	£214,684
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	24%	27%	29%	109%

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