Semi Detached
M21
3 beds
1 bath
Shared Ownership. Dalton Fields, Wilbraham Road, Chorlton, Manchester M21
Initial Investment
£90,106First YearProfit From Rental Income
£11,092
↗ 12%After 5 Years
Change In Property Value
£36,493
↗ 20%After 5 Years
Return On Investment
53%
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 | £11,196 | £11,420 | £11,705 | £11,998 | £12,298 | £58,617 |
| Total Expenses | £8,910 | £8,944 | £8,983 | £9,023 | £9,064 | £44,924 |
| Profit Before Tax | £2,286 | £2,476 | £2,722 | £2,975 | £3,234 | £13,693 |
| Profit After Tax | £1,852 | £2,006 | £2,205 | £2,410 | £2,620 | £11,092 |
| Change In Property Value | £3,675 | £3,749 | £7,647 | £9,941 | £11,482 | £36,493 |
| Net Return | £5,527 | £5,754 | £9,852 | £12,351 | £14,101 | £47,585 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change