Semi Detached
M14
6 beds
3 baths
Danes Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£91,816
↗ 39%After 5 Years
Change In Property Value
£193,132
↗ 28%After 5 Years
Return On Investment
122%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,996 | £49,731 | £50,477 | £51,739 | £53,032 | £253,975 |
| Total Expenses | £27,922 | £28,008 | £28,093 | £28,230 | £28,370 | £140,622 |
| Profit Before Tax | £21,074 | £21,723 | £22,384 | £23,509 | £24,663 | £113,353 |
| Profit After Tax | £17,070 | £17,596 | £18,131 | £19,042 | £19,977 | £91,816 |
| Change In Property Value | £21,000 | £39,655 | £45,639 | £48,378 | £38,460 | £193,132 |
| Net Return | £38,070 | £57,251 | £63,770 | £67,420 | £58,437 | £284,948 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 16% | 25% | 27% | 29% | 25% | 122% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change