Terraced
M18
4 beds
1 bath
Sunny Brow Road, Manchester, Lancashire M18
Initial Investment
£125,550First YearProfit From Rental Income
£24,767
↗ 20%After 5 Years
Change In Property Value
£49,651
↗ 20%After 5 Years
Return On Investment
59%
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 | £17,568 | £17,919 | £18,367 | £18,827 | £19,297 | £91,978 |
| Total Expenses | £12,176 | £12,222 | £12,278 | £12,335 | £12,392 | £61,402 |
| Profit Before Tax | £5,392 | £5,697 | £6,090 | £6,492 | £6,905 | £30,576 |
| Profit After Tax | £4,368 | £4,615 | £4,933 | £5,258 | £5,593 | £24,767 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £9,368 | £9,715 | £15,337 | £18,784 | £21,215 | £74,417 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change