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: 1076
Initial Investment
£57,985First YearProfit From Rental Income
£21,347
↗ 37%After 5 Years
Change In Property Value
£52,408
↗ 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 | £12,912 | £13,106 | £13,302 | £13,635 | £13,976 | £66,930 |
| Total Expenses | £8,045 | £8,077 | £8,107 | £8,151 | £8,196 | £40,576 |
| Profit Before Tax | £4,867 | £5,029 | £5,195 | £5,484 | £5,780 | £26,355 |
| Profit After Tax | £3,942 | £4,073 | £4,208 | £4,442 | £4,682 | £21,347 |
| Change In Property Value | £5,699 | £10,761 | £12,385 | £13,128 | £10,436 | £52,408 |
| Net Return | £9,641 | £14,834 | £16,593 | £17,570 | £15,118 | £73,755 |
| 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