Terraced M14 2 beds 1 bath

Henbury Street, Manchester M14

North West, England · M14

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£16,573

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£45,078

↗ 26%After 5 Years

Return On Investment

115%

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	£12,300	£12,485	£12,797	£13,117	£13,510	£64,208
Total Expenses	£8,673	£8,703	£8,745	£8,788	£8,838	£43,747
Profit Before Tax	£3,627	£3,781	£4,052	£4,329	£4,672	£20,460
Profit After Tax	£2,938	£3,063	£3,282	£3,506	£3,784	£16,573
Change In Property Value	£5,250	£5,408	£10,211	£11,752	£12,457	£45,078
Net Return	£8,188	£8,470	£13,493	£15,258	£16,242	£61,651
Return From Rental Income (%)	5%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	16%	25%	29%	30%	115%

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