Terraced
M18
2 beds
1 bath
Friendship Avenue, Lancashire M18
Initial Investment
£73,100First YearProfit From Rental Income
£14,042
↗ 19%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
60%
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 | £10,548 | £10,759 | £11,028 | £11,304 | £11,586 | £55,225 |
| Total Expenses | £7,506 | £7,539 | £7,576 | £7,615 | £7,654 | £37,890 |
| Profit Before Tax | £3,042 | £3,220 | £3,452 | £3,689 | £3,932 | £17,335 |
| Profit After Tax | £2,464 | £2,608 | £2,796 | £2,988 | £3,185 | £14,042 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £5,464 | £5,668 | £9,038 | £11,103 | £12,558 | £43,832 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change