Semi Detached M27 3 beds 1 bath

Ashdown Drive, Swinton, Manchester, Greater Manchester M27

M27

Initial Investment

First Year

£104,150First Year

Profit From Rental Income

After 5 Years

£12,965

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£41,707

↗ 20%After 5 Years

Return On Investment

52%

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	£12,792	£13,048	£13,374	£13,708	£14,051	£66,973
Total Expenses	£10,111	£10,148	£10,191	£10,236	£10,281	£50,967
Profit Before Tax	£2,681	£2,900	£3,183	£3,473	£3,770	£16,006
Profit After Tax	£2,172	£2,349	£2,578	£2,813	£3,054	£12,965
Change In Property Value	£4,200	£4,284	£8,739	£11,361	£13,122	£41,707
Net Return	£6,372	£6,633	£11,317	£14,174	£16,176	£54,672
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	6%	6%	11%	14%	16%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change