Terraced
M19
3 beds
1 bath
Mayford Road, Manchester M19
Initial Investment
£132,350First YearProfit From Rental Income
£25,862
↗ 20%After 5 Years
Change In Property Value
£51,637
↗ 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 | £18,276 | £18,642 | £19,108 | £19,585 | £20,075 | £95,685 |
| Total Expenses | £12,643 | £12,691 | £12,748 | £12,807 | £12,867 | £63,757 |
| Profit Before Tax | £5,633 | £5,950 | £6,359 | £6,778 | £7,208 | £31,928 |
| Profit After Tax | £4,563 | £4,820 | £5,151 | £5,490 | £5,838 | £25,862 |
| Change In Property Value | £5,200 | £5,304 | £10,820 | £14,066 | £16,246 | £51,637 |
| Net Return | £9,763 | £10,124 | £15,971 | £19,556 | £22,085 | £77,499 |
| 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