Semi Detached
M15
2 beds
1 bath
Culmington Close, Hulme, Manchester M15
North West, England · M15
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£14,266
↗ 20%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
105%
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 | £14,016 | £14,226 | £14,582 | £14,946 | £15,395 | £73,165 |
| Total Expenses | £11,027 | £11,059 | £11,106 | £11,153 | £11,209 | £55,554 |
| Profit Before Tax | £2,989 | £3,167 | £3,476 | £3,793 | £4,186 | £17,612 |
| Profit After Tax | £2,421 | £2,565 | £2,816 | £3,073 | £3,391 | £14,266 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £9,321 | £9,672 | £16,236 | £18,518 | £19,763 | £73,511 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 14% | 23% | 26% | 28% | 105% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change