Terraced
M3
2 beds
1 bath
Liverpool Road, Manchester M3
North West, England · M3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£18,687
↗ 26%After 5 Years
Change In Property Value
£61,821
↗ 26%After 5 Years
Return On Investment
110%
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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £11,582 | £11,617 | £11,667 | £11,719 | £11,779 | £58,364 |
| Profit Before Tax | £4,018 | £4,217 | £4,563 | £4,917 | £5,355 | £23,070 |
| Profit After Tax | £3,255 | £3,416 | £3,696 | £3,983 | £4,338 | £18,687 |
| Change In Property Value | £7,200 | £7,416 | £14,004 | £16,117 | £17,084 | £61,821 |
| Net Return | £10,455 | £10,832 | £17,700 | £20,100 | £21,422 | £80,508 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 14% | 15% | 24% | 28% | 29% | 110% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change