Semi Detached M14 3 beds 1 bath

Delacourt Road, Fallowfield M14

North West, England · M14

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£28,141

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£109,475

↗ 26%After 5 Years

Return On Investment

100%

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	£25,896	£26,284	£26,942	£27,615	£28,444	£135,181
Total Expenses	£19,951	£20,002	£20,078	£20,157	£20,250	£100,438
Profit Before Tax	£5,945	£6,283	£6,863	£7,458	£8,193	£34,742
Profit After Tax	£4,815	£5,089	£5,559	£6,041	£6,637	£28,141
Change In Property Value	£12,750	£13,133	£24,799	£28,541	£30,253	£109,475
Net Return	£17,565	£18,221	£30,358	£34,582	£36,890	£137,617
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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