Semi Detached
M14
5 beds
2 baths
Daisy Bank Road, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£44,408
↗ 31%After 5 Years
Change In Property Value
£113,339
↗ 26%After 5 Years
Return On Investment
111%
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 | £32,048 | £32,849 | £33,834 | £160,801 |
| Total Expenses | £21,037 | £21,095 | £21,184 | £21,275 | £21,384 | £105,976 |
| Profit Before Tax | £9,767 | £10,171 | £10,864 | £11,574 | £12,450 | £54,825 |
| Profit After Tax | £7,911 | £8,238 | £8,800 | £9,375 | £10,085 | £44,408 |
| Change In Property Value | £13,200 | £13,596 | £25,674 | £29,548 | £31,321 | £113,339 |
| Net Return | £21,111 | £21,834 | £34,473 | £38,923 | £41,406 | £157,747 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 15% | 15% | 24% | 27% | 29% | 111% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change