Semi Detached
M14
5 beds
3 baths
Victoria Grove, Fallowfield, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£40,619
↗ 20%After 5 Years
Change In Property Value
£154,553
↗ 26%After 5 Years
Return On Investment
98%
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 | £36,564 | £37,112 | £38,040 | £38,991 | £40,161 | £190,869 |
| Total Expenses | £27,961 | £28,028 | £28,131 | £28,237 | £28,365 | £140,723 |
| Profit Before Tax | £8,603 | £9,085 | £9,909 | £10,754 | £11,796 | £50,146 |
| Profit After Tax | £6,968 | £7,359 | £8,026 | £8,711 | £9,555 | £40,619 |
| Change In Property Value | £18,000 | £18,540 | £35,010 | £40,293 | £42,711 | £154,553 |
| Net Return | £24,968 | £25,899 | £43,036 | £49,004 | £52,265 | £195,172 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change