Terraced
M14
4 beds
2 baths
Daisy Bank Park, Laindon Road, Victoria Park, Manchester M14
North West, England · M14
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£44,371
↗ 31%After 5 Years
Change In Property Value
£113,326
↗ 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 | £30,792 | £31,254 | £32,035 | £32,836 | £33,821 | £160,738 |
| Total Expenses | £21,034 | £21,092 | £21,181 | £21,272 | £21,381 | £105,960 |
| Profit Before Tax | £9,758 | £10,162 | £10,854 | £11,564 | £12,440 | £54,779 |
| Profit After Tax | £7,904 | £8,231 | £8,792 | £9,367 | £10,077 | £44,371 |
| Change In Property Value | £13,199 | £13,594 | £25,671 | £29,545 | £31,318 | £113,326 |
| Net Return | £21,102 | £21,826 | £34,463 | £38,912 | £41,394 | £157,697 |
| 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