Detached
M25
3 beds
1 bath
Harrogate Avenue, Prestwich M25
Initial Investment
£202,099First YearProfit From Rental Income
£95,349
↗ 47%After 5 Years
Change In Property Value
£71,497
↗ 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 | £40,692 | £41,506 | £42,543 | £43,607 | £44,697 | £213,046 |
| Total Expenses | £18,852 | £18,945 | £19,060 | £19,177 | £19,297 | £95,330 |
| Profit Before Tax | £21,840 | £22,561 | £23,484 | £24,430 | £25,401 | £117,715 |
| Profit After Tax | £17,690 | £18,274 | £19,022 | £19,788 | £20,575 | £95,349 |
| Change In Property Value | £7,200 | £7,344 | £14,982 | £19,476 | £22,495 | £71,497 |
| Net Return | £24,890 | £25,618 | £34,004 | £39,265 | £43,070 | £166,847 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 10% | 47% |
| Total Net Return (%) | 12% | 13% | 17% | 19% | 21% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change