Terraced
M25
2 beds
1 bath
Mellor Street, Prestwich M25
Initial Investment
£145,950First YearProfit From Rental Income
£28,007
↗ 19%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
57%
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 | £19,680 | £20,074 | £20,575 | £21,090 | £21,617 | £103,036 |
| Total Expenses | £13,577 | £13,628 | £13,689 | £13,751 | £13,815 | £68,459 |
| Profit Before Tax | £6,103 | £6,446 | £6,887 | £7,339 | £7,802 | £34,577 |
| Profit After Tax | £4,943 | £5,221 | £5,578 | £5,944 | £6,320 | £28,007 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £10,543 | £10,933 | £17,231 | £21,093 | £23,816 | £83,616 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change