Semi Detached M25 3 beds 1 bath

Canterbury Drive, Prestwich M25

M25

Initial Investment

First Year

£176,549First Year

Profit From Rental Income

After 5 Years

£21,234

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£64,546

↗ 20%After 5 Years

Return On Investment

49%

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	£19,800	£20,196	£20,701	£21,218	£21,749	£103,664
Total Expenses	£15,374	£15,425	£15,487	£15,549	£15,613	£77,449
Profit Before Tax	£4,426	£4,771	£5,214	£5,669	£6,136	£26,215
Profit After Tax	£3,585	£3,864	£4,223	£4,592	£4,970	£21,234
Change In Property Value	£6,500	£6,630	£13,525	£17,583	£20,308	£64,546
Net Return	£10,085	£10,494	£17,749	£22,175	£25,278	£85,780
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	6%	6%	10%	13%	14%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change