Terraced
M14
3 beds
2 baths
Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14
North West, England · M14
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£40,086
↗ 32%After 5 Years
Change In Property Value
£101,748
↗ 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 | £27,768 | £28,185 | £28,889 | £29,611 | £30,500 | £144,953 |
| Total Expenses | £18,948 | £19,002 | £19,083 | £19,166 | £19,265 | £95,464 |
| Profit Before Tax | £8,820 | £9,183 | £9,806 | £10,445 | £11,234 | £49,488 |
| Profit After Tax | £7,144 | £7,438 | £7,943 | £8,461 | £9,100 | £40,086 |
| Change In Property Value | £11,850 | £12,206 | £23,048 | £26,526 | £28,118 | £101,748 |
| Net Return | £18,994 | £19,644 | £30,991 | £34,987 | £37,218 | £141,833 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 28% | 29% | 112% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change