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: 1416
Initial Investment
£75,985First YearProfit From Rental Income
£28,764
↗ 38%After 5 Years
Change In Property Value
£68,962
↗ 28%After 5 Years
Return On Investment
118%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,992 | £17,247 | £17,506 | £17,943 | £18,392 | £88,079 |
| Total Expenses | £10,429 | £10,467 | £10,503 | £10,557 | £10,613 | £52,568 |
| Profit Before Tax | £6,563 | £6,780 | £7,003 | £7,386 | £7,779 | £35,511 |
| Profit After Tax | £5,316 | £5,492 | £5,672 | £5,983 | £6,301 | £28,764 |
| Change In Property Value | £7,499 | £14,160 | £16,296 | £17,274 | £13,733 | £68,962 |
| Net Return | £12,815 | £19,652 | £21,969 | £23,257 | £20,034 | £97,726 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 38% |
| Total Net Return (%) | 17% | 26% | 29% | 31% | 26% | 118% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change