Semi Detached M14 3 beds 1 bath

Ayton Grove, Manchester M14

North West, England · M14

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£23,900

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£94,020

↗ 26%After 5 Years

Return On Investment

101%

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	£22,248	£22,582	£23,146	£23,725	£24,437	£116,138
Total Expenses	£17,206	£17,251	£17,318	£17,387	£17,469	£86,631
Profit Before Tax	£5,042	£5,331	£5,828	£6,338	£6,968	£29,506
Profit After Tax	£4,084	£4,318	£4,721	£5,134	£5,644	£23,900
Change In Property Value	£10,950	£11,279	£21,298	£24,512	£25,982	£94,020
Net Return	£15,034	£15,596	£26,018	£29,645	£31,626	£117,920
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	13%	22%	26%	27%	101%

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