Semi Detached
M27
3 beds
1 bath
Overdale, Swinton, Manchester M27
Initial Investment
£98,800First YearProfit From Rental Income
£12,282
↗ 12%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
53%
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 | £12,192 | £12,436 | £12,747 | £13,065 | £13,392 | £63,832 |
| Total Expenses | £9,654 | £9,690 | £9,732 | £9,775 | £9,818 | £48,669 |
| Profit Before Tax | £2,538 | £2,746 | £3,015 | £3,291 | £3,574 | £15,163 |
| Profit After Tax | £2,056 | £2,224 | £2,442 | £2,665 | £2,895 | £12,282 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £6,056 | £6,304 | £10,765 | £13,486 | £15,392 | £52,003 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 14% | 16% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change