Semi Detached
M25
1 bed
1 bath
Woodgate Drive, Prestwich M25
Initial Investment
£169,750First YearProfit From Rental Income
£20,551
↗ 12%After 5 Years
Change In Property Value
£62,560
↗ 20%After 5 Years
Return On Investment
49%
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 | £19,200 | £19,584 | £20,074 | £20,575 | £21,090 | £100,523 |
| Total Expenses | £14,918 | £14,968 | £15,027 | £15,088 | £15,150 | £75,151 |
| Profit Before Tax | £4,282 | £4,616 | £5,046 | £5,487 | £5,939 | £25,372 |
| Profit After Tax | £3,469 | £3,739 | £4,088 | £4,445 | £4,811 | £20,551 |
| Change In Property Value | £6,300 | £6,426 | £13,109 | £17,042 | £19,683 | £62,560 |
| Net Return | £9,769 | £10,165 | £17,197 | £21,486 | £24,494 | £83,111 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 14% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change