Terraced
M14
6 beds
3 baths
Furness Road, Fallowfield, Manchester M14
North West, England · M14
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£82,126
↗ 45%After 5 Years
Change In Property Value
£141,674
↗ 26%After 5 Years
Return On Investment
124%
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 | £45,360 | £46,040 | £47,191 | £48,371 | £49,822 | £236,785 |
| Total Expenses | £26,857 | £26,937 | £27,063 | £27,192 | £27,347 | £135,396 |
| Profit Before Tax | £18,503 | £19,104 | £20,129 | £21,180 | £22,475 | £101,390 |
| Profit After Tax | £14,987 | £15,474 | £16,304 | £17,155 | £18,205 | £82,126 |
| Change In Property Value | £16,500 | £16,995 | £32,092 | £36,935 | £39,151 | £141,674 |
| Net Return | £31,487 | £32,469 | £48,397 | £54,091 | £57,356 | £223,799 |
| Return From Rental Income (%) | 8% | 9% | 9% | 9% | 10% | 45% |
| Total Net Return (%) | 17% | 18% | 27% | 30% | 32% | 124% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change