Terraced
M14
3 beds
2 baths
Yew Tree Road, Fallowfield M14
North West, England · M14
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£32,611
↗ 32%After 5 Years
Change In Property Value
£83,716
↗ 26%After 5 Years
Return On Investment
114%
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 | £22,848 | £23,191 | £23,770 | £24,365 | £25,096 | £119,270 |
| Total Expenses | £15,679 | £15,725 | £15,794 | £15,864 | £15,948 | £79,010 |
| Profit Before Tax | £7,169 | £7,466 | £7,977 | £8,501 | £9,148 | £40,260 |
| Profit After Tax | £5,807 | £6,047 | £6,461 | £6,886 | £7,410 | £32,611 |
| Change In Property Value | £9,750 | £10,043 | £18,964 | £21,825 | £23,135 | £83,716 |
| Net Return | £15,557 | £16,090 | £25,425 | £28,711 | £30,545 | £116,327 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change