Semi Detached
M14
3 beds
3 baths
Chervil Close, Fallowfield, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£22,456
↗ 21%After 5 Years
Change In Property Value
£88,868
↗ 26%After 5 Years
Return On Investment
102%
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 | £21,024 | £21,339 | £21,873 | £22,420 | £23,092 | £109,748 |
| Total Expenses | £16,290 | £16,333 | £16,397 | £16,463 | £16,541 | £82,025 |
| Profit Before Tax | £4,734 | £5,006 | £5,475 | £5,957 | £6,551 | £27,723 |
| Profit After Tax | £3,834 | £4,055 | £4,435 | £4,825 | £5,307 | £22,456 |
| Change In Property Value | £10,350 | £10,661 | £20,131 | £23,168 | £24,559 | £88,868 |
| Net Return | £14,184 | £14,715 | £24,566 | £27,993 | £29,865 | £111,324 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 13% | 13% | 22% | 26% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change