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
£71,860
↗ 31%After 5 Years
Change In Property Value
£180,312
↗ 26%After 5 Years
Return On Investment
108%
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 | £50,974 | £52,249 | £53,816 | £255,766 |
| Total Expenses | £33,172 | £33,257 | £33,392 | £33,531 | £33,698 | £167,050 |
| Profit Before Tax | £15,824 | £16,474 | £17,582 | £18,718 | £20,118 | £88,716 |
| Profit After Tax | £12,817 | £13,344 | £14,241 | £15,162 | £16,296 | £71,860 |
| Change In Property Value | £21,000 | £21,630 | £40,845 | £47,008 | £49,829 | £180,312 |
| Net Return | £33,817 | £34,974 | £55,086 | £62,170 | £66,125 | £252,172 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 14% | 15% | 24% | 27% | 28% | 108% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change