Terraced
M25
3 beds
1 bath
Newtown Mews, Prestwich M25
Initial Investment
£176,549First YearProfit From Rental Income
£32,868
↗ 19%After 5 Years
Change In Property Value
£64,546
↗ 20%After 5 Years
Return On Investment
55%
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 | £22,848 | £23,305 | £23,888 | £24,485 | £25,097 | £119,622 |
| Total Expenses | £15,679 | £15,736 | £15,805 | £15,876 | £15,948 | £79,045 |
| Profit Before Tax | £7,169 | £7,569 | £8,082 | £8,609 | £9,149 | £40,577 |
| Profit After Tax | £5,807 | £6,131 | £6,547 | £6,973 | £7,411 | £32,868 |
| Change In Property Value | £6,500 | £6,630 | £13,525 | £17,583 | £20,308 | £64,546 |
| Net Return | £12,307 | £12,761 | £20,072 | £24,556 | £27,719 | £97,414 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change