Terraced
M20
2 beds
1 bath
Norwood Avenue, Didsbury, Manchester, Greater Manchester M20
Initial Investment
£180,199First YearProfit From Rental Income
£33,392
↗ 19%After 5 Years
Change In Property Value
£65,539
↗ 20%After 5 Years
Return On Investment
55%
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 | £23,196 | £23,660 | £24,251 | £24,858 | £25,479 | £121,444 |
| Total Expenses | £15,912 | £15,970 | £16,040 | £16,112 | £16,185 | £80,219 |
| Profit Before Tax | £7,284 | £7,690 | £8,211 | £8,746 | £9,295 | £41,225 |
| Profit After Tax | £5,900 | £6,229 | £6,651 | £7,084 | £7,529 | £33,392 |
| Change In Property Value | £6,600 | £6,732 | £13,733 | £17,853 | £20,621 | £65,539 |
| Net Return | £12,500 | £12,961 | £20,384 | £24,938 | £28,149 | £98,931 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change