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
£47,748
↗ 20%After 5 Years
Change In Property Value
£180,312
↗ 26%After 5 Years
Return On Investment
98%
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 | £42,660 | £43,300 | £44,382 | £45,492 | £46,857 | £222,691 |
| Total Expenses | £32,539 | £32,614 | £32,733 | £32,855 | £33,002 | £163,742 |
| Profit Before Tax | £10,122 | £10,686 | £11,649 | £12,637 | £13,855 | £58,949 |
| Profit After Tax | £8,198 | £8,656 | £9,436 | £10,236 | £11,222 | £47,748 |
| Change In Property Value | £21,000 | £21,630 | £40,845 | £47,008 | £49,829 | £180,312 |
| Net Return | £29,198 | £30,286 | £50,281 | £57,244 | £61,051 | £228,060 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 13% | 13% | 22% | 25% | 26% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change