Semi Detached M4 4 beds 2 baths

Redcliffe Drive, Manchester M4

North West, England · M4

Initial Investment

First Year

£188,000First Year

Profit From Rental Income

After 5 Years

£27,766

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£146,826

↗ 26%After 5 Years

Return On Investment

93%

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	£31,920	£32,399	£33,209	£34,039	£35,060	£166,627
Total Expenses	£26,307	£26,366	£26,458	£26,552	£26,665	£132,347
Profit Before Tax	£5,613	£6,033	£6,751	£7,487	£8,396	£34,279
Profit After Tax	£4,547	£4,886	£5,468	£6,065	£6,800	£27,766
Change In Property Value	£17,100	£17,613	£33,259	£38,278	£40,575	£146,826
Net Return	£21,647	£22,499	£38,727	£44,343	£47,375	£174,592
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	12%	12%	21%	24%	25%	93%

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