Semi Detached M14 5 beds 2 baths

Victoria Road, Fallowfield, Manchester M14

North West, England · M14

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£29,202

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£113,339

↗ 26%After 5 Years

Return On Investment

100%

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	£26,808	£27,210	£27,890	£28,588	£29,445	£139,941
Total Expenses	£20,638	£20,690	£20,768	£20,849	£20,945	£103,890
Profit Before Tax	£6,170	£6,521	£7,122	£7,739	£8,500	£36,051
Profit After Tax	£4,998	£5,282	£5,769	£6,268	£6,885	£29,202
Change In Property Value	£13,200	£13,596	£25,674	£29,548	£31,321	£113,339
Net Return	£18,198	£18,878	£31,443	£35,817	£38,206	£142,541
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	13%	13%	22%	25%	27%	100%

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