Terraced
M14
2 beds
1 bath
Braemar Road, Fallowfield, Manchester M14
North West, England · M14
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£24,860
↗ 36%After 5 Years
Change In Property Value
£59,245
↗ 26%After 5 Years
Return On Investment
120%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £11,305 | £11,342 | £11,395 | £11,450 | £11,514 | £57,007 |
| Profit Before Tax | £5,495 | £5,710 | £6,083 | £6,465 | £6,938 | £30,691 |
| Profit After Tax | £4,451 | £4,625 | £4,927 | £5,237 | £5,620 | £24,860 |
| Change In Property Value | £6,900 | £7,107 | £13,420 | £15,446 | £16,372 | £59,245 |
| Net Return | £11,351 | £11,732 | £18,348 | £20,683 | £21,992 | £84,105 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 16% | 17% | 26% | 30% | 31% | 120% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change