Terraced
M14
4 beds
2 baths
Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14
North West, England · M14
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£43,329
↗ 31%After 5 Years
Change In Property Value
£110,750
↗ 26%After 5 Years
Return On Investment
111%
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 | £30,096 | £30,547 | £31,311 | £32,094 | £33,057 | £157,105 |
| Total Expenses | £20,568 | £20,625 | £20,712 | £20,801 | £20,908 | £103,613 |
| Profit Before Tax | £9,528 | £9,923 | £10,600 | £11,293 | £12,149 | £53,493 |
| Profit After Tax | £7,718 | £8,038 | £8,586 | £9,147 | £9,841 | £43,329 |
| Change In Property Value | £12,899 | £13,285 | £25,087 | £28,873 | £30,606 | £110,750 |
| Net Return | £20,616 | £21,323 | £33,673 | £38,021 | £40,446 | £154,079 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change