Semi Detached
M27
3 beds
1 bath
Anson Road, Swinton M27
Initial Investment
£139,150First YearProfit From Rental Income
£17,293
↗ 12%After 5 Years
Change In Property Value
£53,623
↗ 20%After 5 Years
Return On Investment
51%
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 | £16,452 | £16,781 | £17,201 | £17,631 | £18,071 | £86,136 |
| Total Expenses | £12,857 | £12,902 | £12,955 | £13,009 | £13,063 | £64,786 |
| Profit Before Tax | £3,595 | £3,879 | £4,246 | £4,622 | £5,008 | £21,350 |
| Profit After Tax | £2,912 | £3,142 | £3,439 | £3,744 | £4,057 | £17,293 |
| Change In Property Value | £5,400 | £5,508 | £11,236 | £14,607 | £16,871 | £53,623 |
| Net Return | £8,312 | £8,650 | £14,676 | £18,351 | £20,928 | £70,916 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 6% | 6% | 11% | 13% | 15% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change