Semi Detached M14 3 beds 2 baths

Abergele Road, Manchester M14

North West, England · M14

Initial Investment

First Year

£93,465First Year

Profit From Rental Income

After 5 Years

£19,245

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£77,251

↗ 26%After 5 Years

Return On Investment

103%

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	£18,276	£18,550	£19,014	£19,489	£20,074	£95,403
Total Expenses	£14,226	£14,265	£14,322	£14,381	£14,450	£71,644
Profit Before Tax	£4,050	£4,285	£4,692	£5,109	£5,624	£23,759
Profit After Tax	£3,280	£3,471	£3,800	£4,138	£4,556	£19,245
Change In Property Value	£8,997	£9,267	£17,499	£20,140	£21,348	£77,251
Net Return	£12,277	£12,738	£21,299	£24,278	£25,904	£96,496
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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