Terraced M14 4 beds 2 baths

Princess Road, Manchester M14

North West, England · M14

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£33,131

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£85,004

↗ 26%After 5 Years

Return On Investment

114%

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	£23,196	£23,544	£24,133	£24,736	£25,478	£121,086
Total Expenses	£15,912	£15,959	£16,028	£16,100	£16,184	£80,183
Profit Before Tax	£7,284	£7,585	£8,104	£8,636	£9,294	£40,903
Profit After Tax	£5,900	£6,144	£6,564	£6,995	£7,528	£33,131
Change In Property Value	£9,900	£10,197	£19,255	£22,161	£23,491	£85,004
Net Return	£15,800	£16,341	£25,820	£29,157	£31,019	£118,136
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	15%	16%	25%	28%	30%	114%

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