Detached
M25
3 beds
1 bath
Brookfield, Prestwich, Manchester, Greater Manchester M25
Initial Investment
£269,049First YearProfit From Rental Income
£119,727
↗ 45%After 5 Years
Change In Property Value
£89,371
↗ 20%After 5 Years
Return On Investment
78%
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 | £50,868 | £51,885 | £53,182 | £54,512 | £55,875 | £266,323 |
| Total Expenses | £23,441 | £23,554 | £23,694 | £23,838 | £23,985 | £118,512 |
| Profit Before Tax | £27,427 | £28,332 | £29,488 | £30,674 | £31,890 | £147,811 |
| Profit After Tax | £22,216 | £22,949 | £23,885 | £24,846 | £25,831 | £119,727 |
| Change In Property Value | £9,000 | £9,180 | £18,727 | £24,345 | £28,119 | £89,371 |
| Net Return | £31,216 | £32,129 | £42,613 | £49,191 | £53,950 | £209,098 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 12% | 12% | 16% | 18% | 20% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change