Semi Detached M14 5 beds 2 baths

Morley Avenue, Manchester M14

North West, England · M14

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£23,524

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£92,719

↗ 26%After 5 Years

Return On Investment

102%

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	£21,936	£22,265	£22,822	£23,392	£24,094	£114,509
Total Expenses	£16,975	£17,019	£17,085	£17,153	£17,234	£85,467
Profit Before Tax	£4,961	£5,246	£5,736	£6,239	£6,860	£29,042
Profit After Tax	£4,019	£4,249	£4,646	£5,053	£5,556	£23,524
Change In Property Value	£10,799	£11,122	£21,003	£24,172	£25,623	£92,719
Net Return	£14,817	£15,372	£25,649	£29,226	£31,179	£116,243
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	26%	27%	102%

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