Terraced M14 6 beds 3 baths

Lloyd Street South, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£41,758

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£106,899

↗ 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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£19,870	£19,925	£20,010	£20,096	£20,200	£100,102
Profit Before Tax	£9,182	£9,562	£10,215	£10,884	£11,710	£51,553
Profit After Tax	£7,437	£7,746	£8,274	£8,816	£9,485	£41,758
Change In Property Value	£12,450	£12,824	£24,215	£27,869	£29,541	£106,899
Net Return	£19,887	£20,569	£32,489	£36,686	£39,027	£148,658
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	15%	15%	24%	27%	29%	111%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change