Fully Managed Manchester Buy To Let, 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: 991
Initial Investment
£53,485First YearProfit From Rental Income
£19,493
↗ 36%After 5 Years
Change In Property Value
£48,269
↗ 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 | £11,892 | £12,070 | £12,251 | £12,558 | £12,872 | £61,643 |
| Total Expenses | £7,449 | £7,480 | £7,508 | £7,549 | £7,591 | £37,578 |
| Profit Before Tax | £4,443 | £4,591 | £4,743 | £5,009 | £5,280 | £24,065 |
| Profit After Tax | £3,598 | £3,718 | £3,842 | £4,057 | £4,277 | £19,493 |
| Change In Property Value | £5,249 | £9,911 | £11,407 | £12,091 | £9,612 | £48,269 |
| Net Return | £8,847 | £13,629 | £15,249 | £16,148 | £13,889 | £67,762 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 17% | 25% | 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