Terraced
M25
2 beds
1 bath
Clifton Road, Prestwich M25
Initial Investment
£96,125First YearProfit From Rental Income
£18,856
↗ 20%After 5 Years
Change In Property Value
£38,728
↗ 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 | £13,704 | £13,978 | £14,328 | £14,686 | £15,053 | £71,748 |
| Total Expenses | £9,607 | £9,646 | £9,692 | £9,738 | £9,786 | £48,469 |
| Profit Before Tax | £4,097 | £4,332 | £4,636 | £4,947 | £5,267 | £23,279 |
| Profit After Tax | £3,319 | £3,509 | £3,755 | £4,007 | £4,266 | £18,856 |
| Change In Property Value | £3,900 | £3,978 | £8,115 | £10,550 | £12,185 | £38,728 |
| Net Return | £7,219 | £7,487 | £11,870 | £14,557 | £16,451 | £57,584 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 8% | 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