Semi Detached
M21
3 beds
1 bath
Shared Ownership. Dalton Fields, Wilbraham Road, Chorlton, Manchester M21
Initial Investment
£226,736First YearProfit From Rental Income
£26,217
↗ 12%After 5 Years
Change In Property Value
£78,200
↗ 20%After 5 Years
Return On Investment
46%
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 | £24,000 | £24,480 | £25,092 | £25,719 | £26,362 | £125,654 |
| Total Expenses | £18,522 | £18,582 | £18,653 | £18,727 | £18,802 | £93,286 |
| Profit Before Tax | £5,478 | £5,898 | £6,439 | £6,992 | £7,560 | £32,367 |
| Profit After Tax | £4,437 | £4,778 | £5,215 | £5,664 | £6,124 | £26,217 |
| Change In Property Value | £7,875 | £8,033 | £16,386 | £21,302 | £24,604 | £78,200 |
| Net Return | £12,312 | £12,810 | £21,602 | £26,966 | £30,728 | £104,417 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 12% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change