Semi Detached M14 3 beds 1 bath

Bowdon Avenue, Manchester M14

North West, England · M14

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£22,117

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£87,580

↗ 26%After 5 Years

Return On Investment

102%

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	£20,724	£21,035	£21,561	£22,100	£22,763	£108,182
Total Expenses	£16,062	£16,104	£16,168	£16,233	£16,310	£80,877
Profit Before Tax	£4,662	£4,930	£5,393	£5,867	£6,453	£27,306
Profit After Tax	£3,776	£3,994	£4,368	£4,752	£5,227	£22,117
Change In Property Value	£10,200	£10,506	£19,839	£22,833	£24,203	£87,580
Net Return	£13,976	£14,500	£24,207	£27,585	£29,430	£109,698
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	23%	26%	27%	102%

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