Fully Managed High Yield Property, Manchester M1
View Property Listing
North West, England, M1
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_north_west: [3, 5.5, 6, 6, 4.5]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 1020
Initial Investment
£54,985First YearProfit From Rental Income
£20,141
↗ 37%After 5 Years
Change In Property Value
£49,649
↗ 28%After 5 Years
Return On Investment
116%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,240 | £12,424 | £12,610 | £12,925 | £13,248 | £63,447 |
| Total Expenses | £7,649 | £7,680 | £7,709 | £7,751 | £7,794 | £38,581 |
| Profit Before Tax | £4,591 | £4,744 | £4,901 | £5,175 | £5,455 | £24,866 |
| Profit After Tax | £3,719 | £3,843 | £3,970 | £4,191 | £4,418 | £20,141 |
| Change In Property Value | £5,399 | £10,194 | £11,733 | £12,437 | £9,887 | £49,649 |
| Net Return | £9,117 | £14,037 | £15,703 | £16,628 | £14,305 | £69,790 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 116% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change