Terraced
M18
2 beds
1 bath
Peterborough Street, Abbey Hey, Manchester M18
Initial Investment
£73,100First YearProfit From Rental Income
£5,843
↗ 8%After 5 Years
Change In Property Value
£29,790
↗ 20%After 5 Years
Return On Investment
49%
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 | £8,400 | £8,568 | £8,782 | £9,002 | £9,227 | £43,979 |
| Total Expenses | £7,291 | £7,320 | £7,352 | £7,385 | £7,418 | £36,765 |
| Profit Before Tax | £1,109 | £1,248 | £1,430 | £1,617 | £1,809 | £7,214 |
| Profit After Tax | £898 | £1,011 | £1,159 | £1,310 | £1,465 | £5,843 |
| Change In Property Value | £3,000 | £3,060 | £6,242 | £8,115 | £9,373 | £29,790 |
| Net Return | £3,898 | £4,071 | £7,401 | £9,425 | £10,838 | £35,634 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change