Terraced
M27
2 beds
1 bath
Mulgrave Street, Swinton, Manchester, Greater Manchester M27
Initial Investment
£88,100First YearProfit From Rental Income
£17,236
↗ 20%After 5 Years
Change In Property Value
£35,749
↗ 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 | £12,648 | £12,901 | £13,223 | £13,554 | £13,893 | £66,219 |
| Total Expenses | £8,906 | £8,943 | £8,986 | £9,030 | £9,075 | £44,940 |
| Profit Before Tax | £3,742 | £3,958 | £4,237 | £4,524 | £4,818 | £21,279 |
| Profit After Tax | £3,031 | £3,206 | £3,432 | £3,664 | £3,903 | £17,236 |
| Change In Property Value | £3,600 | £3,672 | £7,491 | £9,738 | £11,248 | £35,749 |
| Net Return | £6,631 | £6,878 | £10,923 | £13,403 | £15,150 | £52,985 |
| 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