Detached
M22
3 beds
1 bath
Allanson Road, Manchester M22
Initial Investment
£194,799First YearProfit From Rental Income
£92,651
↗ 48%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
83%
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 | £39,564 | £40,355 | £41,364 | £42,398 | £43,458 | £207,140 |
| Total Expenses | £18,343 | £18,433 | £18,545 | £18,659 | £18,776 | £92,756 |
| Profit Before Tax | £21,221 | £21,922 | £22,819 | £23,739 | £24,682 | £114,384 |
| Profit After Tax | £17,189 | £17,757 | £18,484 | £19,229 | £19,993 | £92,651 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £24,189 | £24,897 | £33,049 | £38,164 | £41,863 | £162,162 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 48% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 21% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change