Terraced
M20
2 beds
1 bath
Hasper Avenue, Withington M20
Initial Investment
£139,150First YearProfit From Rental Income
£26,912
↗ 19%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
58%
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 | £18,972 | £19,351 | £19,835 | £20,331 | £20,839 | £99,329 |
| Total Expenses | £13,109 | £13,159 | £13,218 | £13,279 | £13,340 | £66,105 |
| Profit Before Tax | £5,863 | £6,193 | £6,617 | £7,053 | £7,499 | £33,224 |
| Profit After Tax | £4,749 | £5,016 | £5,360 | £5,713 | £6,074 | £26,912 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £10,149 | £10,524 | £16,596 | £20,320 | £22,946 | £80,534 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change