Semi Detached
M14
4 beds
0 baths
Manchester M14
North West, England · M14
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£30,637
↗ 32%After 5 Years
Change In Property Value
£79,853
↗ 26%After 5 Years
Return On Investment
114%
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 | £21,696 | £22,021 | £22,572 | £23,136 | £23,830 | £113,256 |
| Total Expenses | £14,969 | £15,013 | £15,079 | £15,146 | £15,226 | £75,433 |
| Profit Before Tax | £6,727 | £7,009 | £7,493 | £7,990 | £8,604 | £37,823 |
| Profit After Tax | £5,449 | £5,677 | £6,070 | £6,472 | £6,969 | £30,637 |
| Change In Property Value | £9,300 | £9,579 | £18,088 | £20,818 | £22,067 | £79,853 |
| Net Return | £14,749 | £15,256 | £24,158 | £27,290 | £29,037 | £110,489 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 15% | 16% | 25% | 28% | 30% | 114% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change