Semi Detached
M19
3 beds
1 bath
Briarfield Road, Manchester, Greater Manchester M19
Initial Investment
£159,550First YearProfit From Rental Income
£19,435
↗ 12%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
50%
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 | £18,276 | £18,642 | £19,108 | £19,585 | £20,075 | £95,685 |
| Total Expenses | £14,230 | £14,278 | £14,335 | £14,394 | £14,454 | £71,692 |
| Profit Before Tax | £4,046 | £4,363 | £4,772 | £5,191 | £5,621 | £23,993 |
| Profit After Tax | £3,277 | £3,534 | £3,865 | £4,205 | £4,553 | £19,435 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £9,277 | £9,654 | £16,350 | £20,435 | £23,299 | £79,016 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change