Terraced
M27
3 beds
1 bath
Billy Lane, Clifton, Manchester M27
Initial Investment
£98,800First YearProfit From Rental Income
£19,381
↗ 20%After 5 Years
Change In Property Value
£39,721
↗ 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 | £14,052 | £14,333 | £14,691 | £15,059 | £15,435 | £73,570 |
| Total Expenses | £9,840 | £9,880 | £9,926 | £9,974 | £10,022 | £49,643 |
| Profit Before Tax | £4,212 | £4,453 | £4,765 | £5,085 | £5,413 | £23,927 |
| Profit After Tax | £3,412 | £3,607 | £3,860 | £4,119 | £4,384 | £19,381 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £7,412 | £7,687 | £12,183 | £14,939 | £16,882 | £59,102 |
| 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