Terraced
M14
6 beds
3 baths
Lloyd Street South, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£42,215
↗ 32%After 5 Years
Change In Property Value
£106,899
↗ 26%After 5 Years
Return On Investment
111%
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 | £29,172 | £29,610 | £30,350 | £31,109 | £32,042 | £152,282 |
| Total Expenses | £19,882 | £19,938 | £20,022 | £20,109 | £20,213 | £100,165 |
| Profit Before Tax | £9,290 | £9,672 | £10,327 | £10,999 | £11,829 | £52,117 |
| Profit After Tax | £7,525 | £7,834 | £8,365 | £8,909 | £9,581 | £42,215 |
| Change In Property Value | £12,450 | £12,824 | £24,215 | £27,869 | £29,541 | £106,899 |
| Net Return | £19,975 | £20,658 | £32,580 | £36,779 | £39,123 | £149,114 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change