Semi Detached M14 4 beds 0 baths

Manchester M14

North West, England · M14

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£19,951

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£79,853

↗ 26%After 5 Years

Return On Investment

103%

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	£18,888	£19,171	£19,651	£20,142	£20,746	£98,598
Total Expenses	£14,688	£14,728	£14,787	£14,847	£14,918	£73,967
Profit Before Tax	£4,200	£4,443	£4,864	£5,295	£5,828	£24,631
Profit After Tax	£3,402	£3,599	£3,940	£4,289	£4,721	£19,951
Change In Property Value	£9,300	£9,579	£18,088	£20,818	£22,067	£79,853
Net Return	£12,702	£13,178	£22,028	£25,107	£26,788	£99,804
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	13%	14%	23%	26%	28%	103%

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