Terraced
M25
3 beds
2 baths
Orange Hill Road, Prestwich M25
Initial Investment
£142,550First YearProfit From Rental Income
£27,482
↗ 19%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
58%
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 | £19,332 | £19,719 | £20,212 | £20,717 | £21,235 | £101,214 |
| Total Expenses | £13,344 | £13,394 | £13,454 | £13,516 | £13,578 | £67,285 |
| Profit Before Tax | £5,988 | £6,325 | £6,758 | £7,201 | £7,657 | £33,929 |
| Profit After Tax | £4,850 | £5,123 | £5,474 | £5,833 | £6,202 | £27,482 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £10,350 | £10,733 | £16,918 | £20,711 | £23,386 | £82,098 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 16% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change