Terraced
M27
2 beds
1 bath
Rutland Avenue, Swinton, Manchester M27
Initial Investment
£83,100First YearProfit From Rental Income
£16,187
↗ 19%After 5 Years
Change In Property Value
£33,763
↗ 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 | £11,952 | £12,191 | £12,496 | £12,808 | £13,128 | £62,575 |
| Total Expenses | £8,440 | £8,475 | £8,517 | £8,559 | £8,601 | £42,592 |
| Profit Before Tax | £3,512 | £3,716 | £3,979 | £4,249 | £4,527 | £19,983 |
| Profit After Tax | £2,845 | £3,010 | £3,223 | £3,442 | £3,667 | £16,187 |
| Change In Property Value | £3,400 | £3,468 | £7,075 | £9,197 | £10,623 | £33,763 |
| Net Return | £6,245 | £6,478 | £10,298 | £12,639 | £14,290 | £49,949 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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