Terraced
M27
2 beds
1 bath
Everton Street, Swinton, Manchester M27
Initial Investment
£109,500First YearProfit From Rental Income
£21,572
↗ 20%After 5 Years
Change In Property Value
£43,693
↗ 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 | £15,468 | £15,777 | £16,172 | £16,576 | £16,990 | £80,984 |
| Total Expenses | £10,775 | £10,818 | £10,868 | £10,919 | £10,971 | £54,352 |
| Profit Before Tax | £4,693 | £4,960 | £5,304 | £5,657 | £6,019 | £26,632 |
| Profit After Tax | £3,801 | £4,017 | £4,296 | £4,582 | £4,875 | £21,572 |
| Change In Property Value | £4,400 | £4,488 | £9,156 | £11,902 | £13,747 | £43,693 |
| Net Return | £8,201 | £8,505 | £13,452 | £16,484 | £18,622 | £65,265 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| 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