Terraced
M14
3 beds
1 bath
Shippey Street, Ladybarn, Manchester M14
North West, England · M14
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£28,873
↗ 32%After 5 Years
Change In Property Value
£74,701
↗ 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 | £20,388 | £20,694 | £21,211 | £21,741 | £22,394 | £106,428 |
| Total Expenses | £14,045 | £14,087 | £14,149 | £14,213 | £14,289 | £70,782 |
| Profit Before Tax | £6,343 | £6,607 | £7,062 | £7,528 | £8,105 | £35,646 |
| Profit After Tax | £5,138 | £5,352 | £5,720 | £6,098 | £6,565 | £28,873 |
| Change In Property Value | £8,700 | £8,961 | £16,921 | £19,475 | £20,643 | £74,701 |
| Net Return | £13,838 | £14,313 | £22,642 | £25,573 | £27,208 | £103,574 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 115% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change