Buy To Let Manchester Flat, 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: 1131
Initial Investment
£60,850First YearProfit From Rental Income
£22,568
↗ 37%After 5 Years
Change In Property Value
£55,043
↗ 28%After 5 Years
Return On Investment
117%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,572 | £13,776 | £13,982 | £14,332 | £14,690 | £70,352 |
| Total Expenses | £8,426 | £8,459 | £8,490 | £8,535 | £8,581 | £42,490 |
| Profit Before Tax | £5,146 | £5,317 | £5,493 | £5,797 | £6,109 | £27,861 |
| Profit After Tax | £4,168 | £4,307 | £4,449 | £4,695 | £4,948 | £22,568 |
| Change In Property Value | £5,985 | £11,302 | £13,007 | £13,788 | £10,961 | £55,043 |
| Net Return | £10,153 | £15,608 | £17,456 | £18,483 | £15,909 | £77,610 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 17% | 26% | 29% | 30% | 26% | 117% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change