Semi Detached
M25
3 beds
1 bath
Hillcrest Road, Prestwich M25
Initial Investment
£166,350First YearProfit From Rental Income
£20,164
↗ 12%After 5 Years
Change In Property Value
£61,567
↗ 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 | £18,888 | £19,266 | £19,747 | £20,241 | £20,747 | £98,889 |
| Total Expenses | £14,688 | £14,737 | £14,796 | £14,857 | £14,918 | £73,996 |
| Profit Before Tax | £4,200 | £4,528 | £4,951 | £5,385 | £5,829 | £24,893 |
| Profit After Tax | £3,402 | £3,668 | £4,010 | £4,361 | £4,722 | £20,164 |
| Change In Property Value | £6,200 | £6,324 | £12,901 | £16,771 | £19,371 | £61,567 |
| Net Return | £9,602 | £9,992 | £16,911 | £21,133 | £24,093 | £81,731 |
| 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