Semi Detached
M27
2 beds
1 bath
Cherry Drive, Swinton, Manchester M27
Initial Investment
£104,150First YearProfit From Rental Income
£12,965
↗ 12%After 5 Years
Change In Property Value
£41,707
↗ 20%After 5 Years
Return On Investment
52%
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 | £12,792 | £13,048 | £13,374 | £13,708 | £14,051 | £66,973 |
| Total Expenses | £10,111 | £10,148 | £10,191 | £10,236 | £10,281 | £50,967 |
| Profit Before Tax | £2,681 | £2,900 | £3,183 | £3,473 | £3,770 | £16,006 |
| Profit After Tax | £2,172 | £2,349 | £2,578 | £2,813 | £3,054 | £12,965 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £6,372 | £6,633 | £11,317 | £14,174 | £16,176 | £54,672 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change