Semi Detached
M27
3 beds
1 bath
Manor Road, South Swinton Manchester M27
Initial Investment
£125,550First YearProfit From Rental Income
£15,881
↗ 13%After 5 Years
Change In Property Value
£49,651
↗ 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 | £15,240 | £15,545 | £15,933 | £16,332 | £16,740 | £79,790 |
| Total Expenses | £11,943 | £11,985 | £12,034 | £12,085 | £12,137 | £60,184 |
| Profit Before Tax | £3,297 | £3,560 | £3,899 | £4,247 | £4,603 | £19,606 |
| Profit After Tax | £2,671 | £2,884 | £3,158 | £3,440 | £3,729 | £15,881 |
| Change In Property Value | £5,000 | £5,100 | £10,404 | £13,525 | £15,622 | £49,651 |
| Net Return | £7,671 | £7,984 | £13,562 | £16,965 | £19,350 | £65,532 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 15% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change