Terraced
M29
2 beds
1 bath
Elliott Street, Tyldesley M29
Initial Investment
£62,200First YearProfit From Rental Income
£11,611
↗ 19%After 5 Years
Change In Property Value
£25,322
↗ 20%After 5 Years
Return On Investment
59%
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 | £8,964 | £9,143 | £9,372 | £9,606 | £9,846 | £46,932 |
| Total Expenses | £6,455 | £6,484 | £6,518 | £6,552 | £6,587 | £32,597 |
| Profit Before Tax | £2,509 | £2,659 | £2,854 | £3,054 | £3,259 | £14,335 |
| Profit After Tax | £2,032 | £2,154 | £2,312 | £2,474 | £2,640 | £11,611 |
| Change In Property Value | £2,550 | £2,601 | £5,306 | £6,898 | £7,967 | £25,322 |
| Net Return | £4,582 | £4,755 | £7,618 | £9,371 | £10,607 | £36,933 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change