Terraced
M25
2 beds
1 bath
Robert Street, Prestwich M25
Initial Investment
£112,175First YearProfit From Rental Income
£22,097
↗ 20%After 5 Years
Change In Property Value
£44,686
↗ 20%After 5 Years
Return On Investment
60%
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 | £15,816 | £16,132 | £16,536 | £16,949 | £17,373 | £82,806 |
| Total Expenses | £11,008 | £11,052 | £11,103 | £11,155 | £11,208 | £55,526 |
| Profit Before Tax | £4,808 | £5,081 | £5,433 | £5,794 | £6,165 | £27,280 |
| Profit After Tax | £3,894 | £4,115 | £4,401 | £4,693 | £4,993 | £22,097 |
| Change In Property Value | £4,500 | £4,590 | £9,364 | £12,173 | £14,059 | £44,686 |
| Net Return | £8,394 | £8,705 | £13,764 | £16,866 | £19,053 | £66,782 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 60% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change