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: 992
Initial Investment
£53,500First YearProfit From Rental Income
£19,532
↗ 37%After 5 Years
Change In Property Value
£48,283
↗ 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 | £11,904 | £12,083 | £12,264 | £12,570 | £12,885 | £61,705 |
| Total Expenses | £7,452 | £7,483 | £7,511 | £7,552 | £7,594 | £37,592 |
| Profit Before Tax | £4,452 | £4,600 | £4,753 | £5,018 | £5,290 | £24,113 |
| Profit After Tax | £3,606 | £3,726 | £3,850 | £4,065 | £4,285 | £19,532 |
| Change In Property Value | £5,250 | £9,914 | £11,410 | £12,094 | £9,615 | £48,283 |
| Net Return | £8,856 | £13,640 | £15,260 | £16,159 | £13,900 | £67,815 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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