Terraced
M14
3 beds
1 bath
Hibbert Street, Manchester M14
North West, England · M14
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£25,656
↗ 32%After 5 Years
Change In Property Value
£66,973
↗ 26%After 5 Years
Return On Investment
117%
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 | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £12,643 | £12,682 | £12,739 | £12,798 | £12,867 | £63,729 |
| Profit Before Tax | £5,633 | £5,868 | £6,275 | £6,692 | £7,207 | £31,675 |
| Profit After Tax | £4,563 | £4,753 | £5,083 | £5,420 | £5,838 | £25,656 |
| Change In Property Value | £7,800 | £8,034 | £15,171 | £17,460 | £18,508 | £66,973 |
| Net Return | £12,363 | £12,787 | £20,253 | £22,880 | £24,346 | £92,629 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 16% | 16% | 25% | 29% | 31% | 117% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change