Semi Detached
M6
5 beds
0 baths
Dutchy Road M6
North West, England · M6
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£22,678
↗ 24%After 5 Years
Change In Property Value
£77,019
↗ 26%After 5 Years
Return On Investment
107%
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 | £19,140 | £19,427 | £19,913 | £20,411 | £21,023 | £99,913 |
| Total Expenses | £14,277 | £14,317 | £14,376 | £14,437 | £14,509 | £71,916 |
| Profit Before Tax | £4,863 | £5,110 | £5,536 | £5,974 | £6,514 | £27,997 |
| Profit After Tax | £3,939 | £4,139 | £4,485 | £4,839 | £5,276 | £22,678 |
| Change In Property Value | £8,970 | £9,239 | £17,447 | £20,079 | £21,284 | £77,019 |
| Net Return | £12,909 | £13,378 | £21,931 | £24,918 | £26,560 | £99,697 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 14% | 14% | 24% | 27% | 29% | 107% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change