Semi Detached M14 5 beds 2 baths

Daisy Bank Road, Manchester, Greater Manchester M14

North West, England · M14

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£56,951

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£121,397

↗ 28%After 5 Years

Return On Investment

125%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£17,737	£17,796	£17,853	£17,943	£18,035	£89,365
Profit Before Tax	£13,067	£13,470	£13,882	£14,585	£15,307	£70,310
Profit After Tax	£10,584	£10,911	£11,244	£11,814	£12,398	£56,951
Change In Property Value	£13,200	£24,926	£28,688	£30,409	£24,175	£121,397
Net Return	£23,784	£35,837	£39,932	£42,223	£36,573	£178,349
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	17%	25%	28%	30%	26%	125%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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