Semi Detached
M14
4 beds
2 baths
Colgate Crescent, Manchester, Greater Manchester M14
North West, England · M14
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£32,435
↗ 22%After 5 Years
Change In Property Value
£115,915
↗ 26%After 5 Years
Return On Investment
102%
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 | £28,080 | £28,501 | £29,214 | £29,944 | £30,842 | £146,581 |
| Total Expenses | £21,162 | £21,215 | £21,297 | £21,381 | £21,482 | £106,538 |
| Profit Before Tax | £6,918 | £7,286 | £7,916 | £8,563 | £9,361 | £40,044 |
| Profit After Tax | £5,604 | £5,902 | £6,412 | £6,936 | £7,582 | £32,435 |
| Change In Property Value | £13,500 | £13,905 | £26,257 | £30,220 | £32,033 | £115,915 |
| Net Return | £19,104 | £19,807 | £32,670 | £37,156 | £39,615 | £148,350 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 13% | 14% | 22% | 25% | 27% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change