Terraced
M27
3 beds
2 baths
Stafford Road, Swinton M27
Initial Investment
£80,600First YearProfit From Rental Income
£15,616
↗ 19%After 5 Years
Change In Property Value
£32,770
↗ 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 | £11,592 | £11,824 | £12,119 | £12,422 | £12,733 | £60,691 |
| Total Expenses | £8,206 | £8,240 | £8,281 | £8,322 | £8,364 | £41,412 |
| Profit Before Tax | £3,386 | £3,584 | £3,839 | £4,101 | £4,369 | £19,279 |
| Profit After Tax | £2,743 | £2,903 | £3,109 | £3,321 | £3,539 | £15,616 |
| Change In Property Value | £3,300 | £3,366 | £6,867 | £8,927 | £10,310 | £32,770 |
| Net Return | £6,043 | £6,269 | £9,976 | £12,248 | £13,850 | £48,385 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 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