Semi Detached
M14
3 beds
1 bath
Whitebrook Road, Manchester M14
North West, England · M14
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£27,419
↗ 21%After 5 Years
Change In Property Value
£106,899
↗ 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 | £25,284 | £25,663 | £26,305 | £26,962 | £27,771 | £131,986 |
| Total Expenses | £19,494 | £19,543 | £19,618 | £19,695 | £19,786 | £98,135 |
| Profit Before Tax | £5,790 | £6,120 | £6,687 | £7,268 | £7,985 | £33,851 |
| Profit After Tax | £4,690 | £4,957 | £5,416 | £5,887 | £6,468 | £27,419 |
| Change In Property Value | £12,450 | £12,824 | £24,215 | £27,869 | £29,541 | £106,899 |
| Net Return | £17,140 | £17,781 | £29,632 | £33,756 | £36,009 | £134,319 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 27% | 100% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change