Terraced
M27
3 beds
1 bath
Swinton Hall Road, Swinton M27
Initial Investment
£114,850First YearProfit From Rental Income
£22,622
↗ 20%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
59%
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 | £16,164 | £16,487 | £16,899 | £17,322 | £17,755 | £84,628 |
| Total Expenses | £11,242 | £11,285 | £11,337 | £11,391 | £11,445 | £56,700 |
| Profit Before Tax | £4,922 | £5,202 | £5,562 | £5,931 | £6,310 | £27,928 |
| Profit After Tax | £3,987 | £4,213 | £4,505 | £4,804 | £5,111 | £22,622 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £8,587 | £8,905 | £14,077 | £17,248 | £19,483 | £68,300 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change