Terraced
M4
2 beds
1 bath
Hood Street, Manchester M4
North West, England · M4
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£32,260
↗ 24%After 5 Years
Change In Property Value
£106,899
↗ 26%After 5 Years
Return On Investment
104%
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 | £26,556 | £26,954 | £27,628 | £28,319 | £29,168 | £138,626 |
| Total Expenses | £19,621 | £19,672 | £19,750 | £19,830 | £19,926 | £98,799 |
| Profit Before Tax | £6,935 | £7,282 | £7,878 | £8,489 | £9,243 | £39,827 |
| Profit After Tax | £5,618 | £5,899 | £6,381 | £6,876 | £7,487 | £32,260 |
| Change In Property Value | £12,450 | £12,824 | £24,215 | £27,869 | £29,541 | £106,899 |
| Net Return | £18,068 | £18,722 | £30,596 | £34,745 | £37,028 | £139,159 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 23% | 26% | 28% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change