Terraced M14 4 beds 2 baths

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

North West, England · M14

Initial Investment

First Year

£138,982First Year

Profit From Rental Income

After 5 Years

£43,786

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£110,750

↗ 26%After 5 Years

Return On Investment

111%

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	£30,216	£30,669	£31,436	£32,222	£33,189	£157,732
Total Expenses	£20,580	£20,637	£20,724	£20,814	£20,921	£103,675
Profit Before Tax	£9,636	£10,033	£10,712	£11,408	£12,268	£54,056
Profit After Tax	£7,805	£8,126	£8,677	£9,241	£9,937	£43,786
Change In Property Value	£12,899	£13,285	£25,087	£28,873	£30,606	£110,750
Net Return	£20,704	£21,412	£33,764	£38,114	£40,542	£154,536
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	15%	24%	27%	29%	111%

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