Detached
M20
3 beds
2 baths
Grange Lane, Manchester M20
Initial Investment
£159,550First YearProfit From Rental Income
£79,113
↗ 50%After 5 Years
Change In Property Value
£59,581
↗ 20%After 5 Years
Return On Investment
87%
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 | £33,912 | £34,590 | £35,455 | £36,341 | £37,250 | £177,549 |
| Total Expenses | £15,794 | £15,873 | £15,970 | £16,070 | £16,171 | £79,878 |
| Profit Before Tax | £18,118 | £18,717 | £19,485 | £20,272 | £21,079 | £97,670 |
| Profit After Tax | £14,676 | £15,161 | £15,783 | £16,420 | £17,074 | £79,113 |
| Change In Property Value | £6,000 | £6,120 | £12,485 | £16,230 | £18,746 | £59,581 |
| Net Return | £20,676 | £21,281 | £28,267 | £32,650 | £35,820 | £138,694 |
| Return From Rental Income (%) | 9% | 10% | 10% | 10% | 11% | 50% |
| Total Net Return (%) | 13% | 13% | 18% | 20% | 22% | 87% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change