Terraced M14 2 beds 1 bath

Newport Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£10,664

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£43,790

↗ 26%After 5 Years

Return On Investment

105%

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	£10,536	£10,694	£10,961	£11,235	£11,572	£54,999
Total Expenses	£8,298	£8,326	£8,363	£8,402	£8,446	£41,835
Profit Before Tax	£2,238	£2,368	£2,598	£2,834	£3,127	£13,165
Profit After Tax	£1,812	£1,918	£2,105	£2,295	£2,533	£10,664
Change In Property Value	£5,100	£5,253	£9,919	£11,416	£12,101	£43,790
Net Return	£6,912	£7,171	£12,024	£13,712	£14,634	£54,454
Return From Rental Income (%)	3%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	105%

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