Terraced M14 3 beds 2 baths

Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14

North West, England · M14

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£38,998

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£99,172

↗ 26%After 5 Years

Return On Investment

112%

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	£27,060	£27,466	£28,153	£28,856	£29,722	£141,257
Total Expenses	£18,481	£18,533	£18,612	£18,694	£18,791	£93,111
Profit Before Tax	£8,579	£8,933	£9,540	£10,163	£10,931	£48,146
Profit After Tax	£6,949	£7,236	£7,728	£8,232	£8,854	£38,998
Change In Property Value	£11,550	£11,897	£22,465	£25,855	£27,406	£99,172
Net Return	£18,499	£19,132	£30,192	£34,086	£36,260	£138,170
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	24%	28%	29%	112%

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