Terraced
M27
2 beds
1 bath
Lynton Avenue, Pendlebury, Swinton, Manchester M27
Initial Investment
£93,450First YearProfit From Rental Income
£18,332
↗ 20%After 5 Years
Change In Property Value
£37,735
↗ 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 | £13,356 | £13,623 | £13,964 | £14,313 | £14,671 | £69,926 |
| Total Expenses | £9,374 | £9,412 | £9,457 | £9,503 | £9,549 | £47,295 |
| Profit Before Tax | £3,982 | £4,211 | £4,507 | £4,810 | £5,121 | £22,632 |
| Profit After Tax | £3,226 | £3,411 | £3,651 | £3,896 | £4,148 | £18,332 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £7,026 | £7,287 | £11,558 | £14,175 | £16,021 | £56,066 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| 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