Terraced M14 2 beds 1 bath

Beveridge Street, Moss Side, Manchester. M14

North West, England · M14

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£22,440

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£59,245

↗ 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	£16,164	£16,406	£16,817	£17,237	£17,754	£84,378
Total Expenses	£11,242	£11,277	£11,329	£11,382	£11,445	£56,675
Profit Before Tax	£4,922	£5,129	£5,487	£5,855	£6,310	£27,703
Profit After Tax	£3,987	£4,155	£4,445	£4,742	£5,111	£22,440
Change In Property Value	£6,900	£7,107	£13,420	£15,446	£16,372	£59,245
Net Return	£10,887	£11,262	£17,865	£20,188	£21,483	£81,685
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	16%	16%	26%	29%	31%	117%

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